{"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","Totvs S.A"]
[null,"Setor de atuação",32]
[null,"Ano da avaliação",2014]
[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)",{"$f":"Demonstrativos!B55","v":347076},"Valores provenientes da planilha (aba) Demonstrativos"]
[null,"Juros pagos (últimos 12 meses)",{"$f":"-Demonstrativos!B57","v":57826},"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",{"$f":"INDEX(Endividamento_Brasil!A1:P37,C5+1,16)","v":0.48200000000000004},"-> Conforme Assaf Neto (ver aba Endividamento_Brasil)"]
[null,"2- Endividamento médio mercados emergentes (Damodaran)",0.24460000000000001,"-> Escolher no sítio do Damodaran o indicador D/(D+E) para empresas do setor em análise"]
[null,"3- Endividamento histórico da empresa em análise",{"$f":"AVERAGE(OFFSET(Indicadores!B8,0,0,1,D29))","v":0.23901276205216035},5,"<-Digite ao lado os últimos anos do demonstrativo para o cálculo da média",{"$f":"Parametros_de_entrada!C55","v":162774000}]
[null,"4- Outro valor",0,"--> Digite aqui outro valor de referência para o endividamento oneroso médio da empresa ou de seu setor"]
[null,"US Risk Premium",4.0599999999999997E-2,"Planilha ctryprem.xls - Damodaran: http://pages.stern.nyu.edu/~adamodar/New_Home_Page/datafile/ctryprem.html"]
[]
[null,"Parâmetros macroeconômicos","Parâmetros"]
[null,"Inflação BRASIL",7.9337722980479031E-2,"Média dos últimos 15 anos (IGP-M)"]
[null,"Inflação EUA",0.02]
[null,"Fonte: http://www.portalbrasil.net/ipca.htm"]
[]
[null,"Cálculo do WACC pelo valor do patrimônio líquido e passivo oneroso contábil (dívida líquida):"]
[null,"Custo da dívida (Kd) - 1: Dívida contábil; 2: Dívida líquida; 3: Rf+Risco da empresa + CDS",null,3,"-> selecione o item referente ao custo da dívida "]
[]
[null,"Modo 1 - Wacc conforme levantamento do Assaf Neto","Parâmetros"]
[null,"Setor de atuação",{"$f":"INDEX(Endividamento_Brasil!A1:P37,Parametros_de_entrada!C5+1,1)","v":"Softwares, serviços computacionais"},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":"31/12/2014"}]
[null,"PNA",0,"-"]
[null,"PNB","-","-"]
[null,"ON",162774000,36.200000000000003]
[]
[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$1&\")\"","v":"Valor mercado (2014)"},"Valor intrínseco"]
[null,"Equity Book Value (Valor contábil do Patrimônio Líquido)",{"$f":"Demonstrativos!B33","v":1118062},"[R$ 1.000]",null,"Valor da ação",{"$f":"SUMPRODUCT(Custo_de_capital_Empresa!C86:C88,Custo_de_capital_Empresa!D86:D88)/SUM(Custo_de_capital_Empresa!C86:C88)","v":36.200000000000003},{"$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":34.461783830586654},"[R$/ação]"]
[null,"Debt book value (Valor contábil da dívida)",{"$f":"Demonstrativos!B21+Demonstrativos!B27","v":482490},"[R$ 1.000]",null,null,{"$f":"Indicadores!$B$1","v":2014},{"$f":"Demonstrativos!B1+Analise_Fundamentalista!C2","v":2024}]
[null,"Ativo total",{"$f":"Demonstrativos!B2","v":2143866},"[R$ 1.000]",null,"Receitas líquidas",{"$f":"Demonstrativos!B45","v":1772447},{"$f":"G5*(1+Analise_Fundamentalista!C4)^Analise_Fundamentalista!C2","v":21497566.429962493},"[R$ 1.000]"]
[null,"Debt market value (dívida líquida do excendente de caixa)",{"$f":"Custo_de_capital_Empresa!C111","v":447321},"[R$ 1.000]",null,"Wacc utlizado",{"$f":"Analise_Fundamentalista!C10","v":7.7284721167182768E-2},null,"[Real em R$]"]
[null,"EBIT",{"$f":"Demonstrativos!B55","v":347076},"[R$ 1.000]",null,null,{"$f":"Indicadores!$B$1","v":2014},"Valor intrínseco"]
[null,null,"Nominal","Real",null,"Market value of equity",{"$f":"Custo_de_capital_Empresa!D89","v":5892418.7999999998},{"$f":"Analise_Fundamentalista!F28","v":5609482.4012399111},"[R$ 1.000]"]
[null,"WACC - Instituto Assaf para empresas do setor",{"$f":"Custo_de_capital_Empresa!C114","v":0.16300000000000001},{"$f":"Custo_de_capital_Empresa!D114","v":7.7512603551459502E-2},"[ao ano]",null,"Drivers do Valor (%)"]
[null,"WACC - Dívida líquida",{"$f":"Custo_de_capital_Empresa!C115","v":0.14890502005788089},{"$f":"(1+Analise_Fundamentalista!C4)/(1+Parametros_de_entrada!C34)-1","v":0.18911606976353412},"[ao ano]","[Nopat/Receitas]",{"$f":"Analise_Fundamentalista!C5","v":0.14998249953981538},"[ao ano]"]
[null,"WACC conforme equity de mercado",{"$f":"Custo_de_capital_Empresa!C116","v":0.16275403794624729},{"$f":"Custo_de_capital_Empresa!D116","v":7.7284721167182768E-2},"[ao ano]","[Invest/Receitas]",{"$f":"-Analise_Fundamentalista!C13","v":-7.1265936100430666E-2},"[ao ano]"]
[null,null,null,null,null,"[∆NCG/Receitas]",{"$f":"-Analise_Fundamentalista!C14","v":-1.0688092676133692E-2},"[ao ano]"]
[null,"Outras informações",null,null,null,"[Deprec/Receitas]",{"$f":"Analise_Fundamentalista!C12","v":3.6299674339546242E-2},"[ao ano]"]
[null,"Capital investido",{"$f":"Indicadores!B20","v":800000},"[R$ 1.000]",null,"Cresc. Vendas",{"$f":"Analise_Fundamentalista!C4","v":0.28345783109806932},"[ao ano] - nominal"]
[null,"Nopat",{"$f":"Demonstrativos!B55*(1-Custo_de_capital_Empresa!C20)","v":229070.16},"[R$ 1.000]"]
[null,"EVA",{"$f":"(C22-Analise_Fundamentalista!C10)*C14","v":167242.38306625379},"[R$ 1.000] - ações ordinárias e preferenciais"]
[null,"MVA",{"$f":"C16/Analise_Fundamentalista!C10","v":2163977.3106572265},"[R$ 1.000]"]
[null,"P/L",{"$f":"SUMPRODUCT(Custo_de_capital_Empresa!C86:C88,Custo_de_capital_Empresa!D86:D88)/SUM(Custo_de_capital_Empresa!C86:C88)/C19","v":22.422026210444606},"[R$/ação]"]
[null,"LPA",{"$f":"Demonstrativos!B62/SUM(Custo_de_capital_Empresa!C86:C88)*1000","v":1.6144838856328405},"[R$/ação]"]
[null,"ROA",{"$f":"C15/C5","v":0.10684910344209946}]
[null,"ROE",{"$f":"Indicadores!B30","v":0.23504599923796712}]
[null,"ROCE",{"$f":"C15/C14","v":0.28633770000000003}]
[null,"Enterprise Value",{"$f":"Custo_de_capital_Empresa!D91","v":6339739.7999999998},"[R$ 1.000]"]
[null,"GAF (Grau de alavancagem financeira)",{"$f":"C21/C20","v":2.1997938369724963}]

{"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,{"$f":"Parametros_de_entrada!C4","v":"Totvs S.A"},"Modo 1 - Assaf Neto","Modo 2 - Estrutura de capital contábil","Modo 3 - A valor de mercado","Observação"]
[null,"Inflação Brasil (a.a)",{"$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":0.33999999999999997},null,"Imposto de renda efetivamente pago (valor médio)"]
[null,"D/(D+CP)",null,{"$f":"Custo_de_capital_Empresa!C79","v":0.23901276205216035},{"$f":"Custo_de_capital_Empresa!D90/Custo_de_capital_Empresa!D91","v":7.0558258558182471E-2}]
[null,"CP/(D+CP)",null,{"$f":"1-D5","v":0.76098723794783962},{"$f":"1-E5","v":0.92944174144181757}]
[null,"Kd (nominal, R$)",null,{"$f":"Custo_de_capital_Empresa!D70","v":8.571211329550861E-2},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,{"$f":"(D10+D9*D11+D12*D13)*(1+C2)/(1+C3)","v":0.1315696016801107},{"$f":"(D10+E9*D11+D12*D13)*(1+C2)/(1+C3)","v":0.17081496402560023},"=Rf+Beta*(Rm-Rf)*CDS*IV"]
[null,"Coef. Beta (alavancado)",null,{"$f":"(1+Analise_Fundamentalista!C4)/(1+Parametros_de_entrada!C34)-1","v":0.18911606976353412},{"$f":"Custo_de_capital_Empresa!C40","v":1.1026088629341824},{"$f":"Parametros_de_entrada!D31","v":"Planilha ctryprem.xls - Damodaran: http://pages.stern.nyu.edu/~adamodar/New_Home_Page/datafile/ctryprem.html"}]
[null,"Rf",null,{"$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":0.16300000000000001},{"$f":"D7*D5*(1-D4)+D8*D6","v":0.11364373848090244},{"$f":"D7*E5*(1-D4)+E8*E6","v":0.16275403794624729}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"Parametros_de_entrada!C55","v":162774000}]

{"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",{"$f":"Demonstrativos!B45","v":1772447},"[R$ 1.000]"]
[null,"Crescimento das receitas (nominal)",{"$f":"((Demonstrativos!B45/OFFSET(Demonstrativos!B45,0,Analise_Fundamentalista!F4))^(1/(Demonstrativos!B44-OFFSET(Demonstrativos!B44,0,Analise_Fundamentalista!F4)))-1)*(1-H4)","v":0.28345783109806932},"[% ao ano]","Últimos (anos)",10,"--> Reduzir em (%)",0]
[null,"Margem operacional",{"$f":"AVERAGE(OFFSET(Indicadores!B3,0,0,1,F5))*(1-H5)","v":0.14998249953981538},"[%/líquida]","Últimos (anos)",10,"--> Reduzir em (%)",0]
[null,"Alíquota de IR/CSLL",{"$f":"AVERAGE(OFFSET(Indicadores!B7,0,0,1,F6))*(1-H6)","v":0.33999999999999997},"[%]","Últimos (anos)",10,"--> Reduzir em (%)",0.2089231771333388]
[]
[null,"Taxa de desconto",3,"1- WACC pelo Instituto Assaf; 2 - WACC contábil; 3- WACC por valor de mercado"]
[null,"Custo do capital (WACC)",{"$f":"IF(C8=1,Custo_de_capital_Empresa!C74,IF(C8=2,Custo_de_capital_Empresa!C81,Custo_de_capital_Empresa!D92))","v":0.16275403794624729},"[%] - 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":7.7284721167182768E-2}]
[]
[null,"Taxa de depreciação",{"$f":"(AVERAGE(OFFSET(Indicadores!B12,0,0,1,F12)))*(1-H12)","v":3.6299674339546242E-2},"[% das receitas]","Últimos (anos)",10,"--> Reduzir em (%)",0]
[null,"Taxa de investimento",{"$f":"AVERAGE(OFFSET(Indicadores!B13,0,0,1,F13))*(1-H13)","v":7.1265936100430666E-2},"[% das receitas]","Últimos (anos)",10,"--> Reduzir em (%)",0]
[null,"Variação Nec Capital de Giro",{"$f":"AVERAGE(OFFSET(Indicadores!B19,0,0,1,F14))*(1-H14)","v":1.0688092676133692E-2},"[% das receitas]","Últimos (anos)",10,"--> Reduzir em (%)",0]
[null,"Ativos de curto prazo",{"$f":"Demonstrativos!B3","v":1156160},"[R$ 1.000]"]
[null,"Passivo de curto prazo",{"$f":"Demonstrativos!C17","v":367653},"[R$ 1.000]"]
[null,"Dívida",{"$f":"Demonstrativos!C21+Demonstrativos!C27","v":410648},"[R$ 1.000]"]
[]
[null,"Avaliação"]
[]
[null,null,"+ Fluxos de caixa descontados",null,null,{"$f":"SUM(N39:N121) - F22","v":1693666.6137740733},"[R$ 1.000]"]
[null,null,"+ Fluxo de caixa residual descontado",null,null,3537956.7874658378,"[R$ 1.000]"]
[null,null,"+ Ativos de curto prazo",null,null,{"$f":"C15","v":1156160},"[R$ 1.000]"]
[null,null,"= Valor total da empresa",null,null,{"$f":"F21+F22+F23","v":6387783.4012399111},"[R$ 1.000]"]
[]
[null,null,"- Dívida",null,null,{"$f":"-C17","v":-410648},"[R$ 1.000]"]
[null,null,"- Passivos de curto prazo",null,null,{"$f":"-C16","v":-367653},"[R$ 1.000]"]
[null,null,"= Valor total do capital próprio (equity)",null,null,{"$f":"F24+F26+F27","v":5609482.4012399111},"[R$ 1.000]"]
[null,null," Quantidade de ações ordinárias em circulação",null,null,{"$f":"Parametros_de_entrada!C55","v":162774000}]
[null,null," Quantidade de ações preferenciais em circulação",null,null,{"$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,{"$f":"F31*F28/F29*1000","v":34.461783830586654}]
[null,null,"= Valor intrínseco por ação preferencial",null,null,{"$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,{"$f":"C3","v":1772447}]
[null,null,1,{"$f":"D38*(1+$C$4)/(1+Parametros_de_entrada!$C$34)","v":2107645.2105041668},{"$f":"$C$5*D39","v":316109.89681453526},{"$f":"-$C$6*E39","v":-107477.36491694198},{"$f":"E39+F39","v":208632.53189759329},{"$f":"$C$13*D39","v":150203.3088941687},{"$f":"$C$12*D39","v":76506.834764605635},{"$f":"H39-I39","v":73696.474129563067},{"$f":"$C$14*D39","v":22526.70733827784},{"$f":"G39-J39-K39","v":112409.35042975238},{"$f":"1/(1+$C$10)^C39","v":0.92825970734695951},{"$f":"L39*M39","v":104345.07073298376}]
[null,null,2,{"$f":"D39*(1+$C$4)/(1+Parametros_de_entrada!$C$34)","v":2506234.7891706517},{"$f":"$C$5*D40","v":375891.35811345658},{"$f":"-$C$6*E40","v":-127803.06175857522},{"$f":"E40+F40","v":248088.29635488137},{"$f":"$C$13*D40","v":178609.16833771198},{"$f":"$C$12*D40","v":90975.506665335997},{"$f":"H40-I40","v":87633.66167237598},{"$f":"$C$14*D40","v":26786.869694806312},{"$f":"G40-J40-K40","v":133667.76498769908},{"$f":"1/(1+$C$10)^C40","v":0.86166608428386304},{"$f":"L40*M40","v":115176.9796519263}]
[null,null,3,{"$f":"D40*(1+$C$4)/(1+Parametros_de_entrada!$C$34)","v":2980204.0624032449},446978.45441795059,-151972.67450210318,295005.77991584741,212387.03227747354,108180.43693063053,104206.59534684301,31852.697212756,158946.4873562484,0.79984990722813931,127133.3331661339]
[null,null,4,{"$f":"D41*(1+$C$4)/(1+Parametros_de_entrada!$C$34)","v":3543808.5417782646},531509.26298645232,-180713.14941539377,350796.11357105855,252552.83309053018,128639.09598825326,123913.73710227692,37876.554121000292,189005.82234778133,0.74246844080508545,140330.85822164017]
[null,null,5,{"$f":"D42*(1+$C$4)/(1+Parametros_de_entrada!$C$34)","v":4213999.6851938106},632026.20584536286,-214888.90998742337,417137.29585793952,300314.63229225704,152966.81623948572,147347.81605277132,45039.619172549654,224749.86063261857,0.68920353757608199,154898.39901773212]
[null,null,6,{"$f":"D43*(1+$C$4)/(1+Parametros_de_entrada!$C$34)","v":5010934.7436424345},751552.51788239635,-255527.85608001472,496024.66180238163,357108.95524384966,181895.299330938,175213.65591291166,53557.334934108563,267253.67095536145,0.63975987409286306,170978.1748812575]
[null,null,7,{"$f":"D44*(1+$C$4)/(1+Parametros_de_entrada!$C$34)","v":5958583.0282016331},893683.1762852032,-303852.27993696905,589830.89634823415,424643.99733692827,216294.62344886657,208349.3738880617,63685.88762385639,317795.63483631605,0.59386331349776877,188727.1687190216]
[null,null,8,{"$f":"D45*(1+$C$4)/(1+Parametros_de_entrada!$C$34)","v":7085446.831854824},1062693.0261980526,-361315.62890733784,701377.39729071478,504951.00116196478,257199.41254649978,247751.58861546501,75729.912390682221,377895.8962845676,0.55125938559153465,208318.65960339303]
[null,null,9,{"$f":"D46*(1+$C$4)/(1+Parametros_de_entrada!$C$34)","v":8425418.6892136913},1263665.3546777444,-429646.22059043305,834019.13408731134,600445.34992487717,305839.95459278359,294605.39533209358,90051.65578554479,449362.08296967298,0.51171187594146272,229943.91445337457]
[null,null,10,{"$f":"D47*(1+$C$4)/(1+Parametros_de_entrada!$C$34)","v":10018800.757830013},1502644.7800507417,-510899.22521725215,991745.55483348959,713999.21461045998,363679.20478202857,350320.00982843142,107081.87100340564,534343.67400165251,0.47500151620738579,253814.05532661002]
[]
[null,null,null,null,null,null,null,null,null,null,null,7448306.3037659125,0.47500151620738579,3537956.7874658378]

{"sheet":"Demonstrativos","index":5,"n_rows":89,"n_cols":13,"rows_kept":89,"cut":false,"hidden":false,"merged":[]}
["BALANÇO PATRIMONIAL",2014,2013,2012,2011,2010,2009,2008,2007,2006,2005,2004,2003]
["ATIVO TOTAL",2143866,1848780,1420621,1337848,1291846,1206442,1040333,444144,423015,123229,57855,45352]
["   ATIVO CIRCULANTE",1156160,941748,744980,621340,528678,485233,332644,237936,199228,78628,45826,38269]
["      Disponibilidades",697901,533063,412408,287079,232508,207721,134978,137403,98550,22105,8355,13480]
["      Aplicações Financeiras",35169,13277,10168,28502,6317,22469]
["      Valores a Receber",448360,365220,289595,263282,243129,210681,153213,77551,73599,46984,33980,21920]
["      Estoques",null,0,0,0,0,0,0,0,0,0,0,0]
["      Outros Ativos Circulantes",-25270,30188,32809,42477,46724,44362,44453,22982,27079,9539,3491,2869]
["   ATIVO NÃO CIRCULANTE",987706,907032,675641,716508,763168,721209,0,0,223787,44601,12029,7083]
["      Ativo Realizável a Longo Prazo",256499,204451,129996,116956,132752,84241,707689,206208,18105,9759,2740,1387]
["      Ativo Permanente",731207,702581,545645,599552,630416,636968,65502,35743,205682,34842,9289,5696]
["           Investimentos",0,0,0,0,8,10,642187,170465,186335,20623,0,0]
["           Imobilizado",79121,70674,58089,53793,36535,32887,21,55,19347,14219,9289,5696]
["           Intangível",652086,631907,487556,545759,593873,604071,31863,18768]
[null,2014,2013,2012,2011,2010,2009,2008,2007,2006,2005,2004,2003]
["PASSIVO TOTAL E PATRIMÔNIO LÍQUIDO",2143866,1848780,1420621,1337848,1291846,1206442,1040333,444144,423015,123229,57855,45352]
["   PASSIVO CIRCULANTE",379611,367653,334016,315531,255215,204082,167589,82490,69986,38481,24673,18108]
["      Obrigações Sociais e Trabalhistas",111397,99552,95072,72985,69072,59199]
["      Fornecedores",35479,33149,30281,19535,17363,23984,27711,5469,4123,3128,1667,1719]
["      Obrigações Fiscais ",13739,13836,3518,6544,5903,7198,7937,3686,7671,4779,3725,2778]
["      Empréstimos e Financiamentos",25314,58248,97329,98565,76107,17083,21541,569,343,218,99,18]
["      Outros Passivos de Curto Prazo",54206,162868,107816,117902,86770,96618,91265,62131,46956,25438,15582,10338]
["      Provisões",139476,0,0,0,0,0,19135,10635,10893,4918,3600,3255]
["      Passivos sobre Ativos Não-Correntes a Venda e Descontinuados",0,0,0,0,0,0]
["   PASSIVO NÃO CIRCULANTE",646193,411289,173459,272450,405055,460335,413525,3754,3577,8593,1500,512]
["      Passivo Exigível a Longo Prazo",646193,411289,173459,272450,405055,460335,413525,3754,3577,8593,1500,512]
["           Empréstimos e Financiamentos",457176,352400,150815,235172,342139,424395,189018,0,0,0,0,0]
["           Tributos Diferidos",null,0,0,0,0,0]
["           Provisões de Longo Prazo",13456,7660,6370,2588,5876,10653,15384,1221,640,4618,336,193]
["           Outros Passivos de Longo Prazo",175561,51229,16274,34690,57040,25287,209123,2533,2937,3975,1164,319]
["           Passivos sobre Ativos Não-Correntes a Venda e Descontinuados",null,0,0,0,0,0]
["           Lucros e Receitas a Apropriar",null,0,0,0,0,0]
["   PATRIMÔNIO LÍQUIDO",1118062,1069838,913146,749867,631576,542025,459219,357900,349452,76155,31682,26732]
["      Capital Social",474380,526592,480598,443702,406489,376493,376493,307373,307373,21636,1697,1697]
["      Reservas de Capital",92493,85367,78241,50757,32096,28935,46831,31557,31557,31391,9268,9268]
["      Reservas de Reavaliação",null,0,0,0,0,0,0,0,0,0,0,0]
["      Reservas de Lucros",451768,457382,356520,257966,183463,121615,29822,18174]
["      Ajustes de Avaliação Patrimonial ",null,-1720,-2213,-2558,-2186,-1977,532,0]
["      Lucros/Prejuízos acumulados",null,0,0,0,0,0,0,0,0,0,0,0]
["      Participação de acionistas não controladores",1688,2217,0,0,11714,16959,5541,796]
["      Ajustes Acumulados de Conversão",null,0,0,0,0,0]
["      Outros Resultados",97733,0,0,0,0,0,null,null,10522,23128,20717,15767]
[null,0.28597229724515016,0.11924241211468334]
["DEMONSTRAÇÃO DO RESULTADO DO EXERCÍCIO ",2014,2013,2012,2011,2010,2009,2008,2007,2006,2005,2004,2003]
["(=) RECEITA DE VENDAS",1772447,1611794,1413976,1279160,1129475,988679,678765,439679,349991,219283,146136,111436]
["(-) Custo dos bens e serviços vendidos",-599159,-541296,-456820,-421106,-377450,-319587,-232147,-138672,-112868,-77611,-48251,-40565]
["(=) RESULTADO BRUTO",1173288,1070498,957156,858054,752025,669092,446618,301007,237123,141672,97885,70871]
["(-) Despesas Operacionais",-826212,-751474,-660336,-631855,-540356,-489745,-103389,-72575,-70598,-59193,-36199,-18490]
["      Despesas com Vendas",-131741,-107432,-88058,-86717,-71225,-57393,-42508,-32683,-25235,-13724,-8042,-5073]
["      Despesas Gerais e Administrativas",-114376,-95809,-82875,-78176,-71819,-76268,-60881,-39892,-45363,-45469,-28157,-13417]
["      Perdas pela Não Recuperabilidade de Ativos",null,0,0,0,0,0]
["      Outras Receitas Operacionais",null,0,0,0,0,0,0,0,0,0,0,0]
["      Outras Despesas Operacionais",-579512,-547737,-489403,-466962,-397312,-356084,-290843,-183688,-166778,-59501,-45718,-40041]
["      Resultado da Equivalência Patrimonial",-583,-496,0,0,0,0,null,null,0,0,0,0]
["(=) RESULTADO ANTES DOS JUROS E NÃO OPERACIONAL",347076,319024,296820,226199,211669,179347,78479,57525,-253,22978,15968,12340]
["(+) Receitas Financeiras",71008,40459,45415,40527,18442,19257,26093,12781,13214,4583,1305,1888]
["(-) Despesas Financeiras",-57826,-43116,-54038,-58274,-68172,-50481,-44108,-9656,-6743,-4543,-1185,-1149]
["(=) RESULTADO ANTES IR/CSSL E DEDUÇÕES",360258,316367,288197,208452,161939,148123,34371,47877,6218,23018,16088,13079]
["(-) Provisão para IR e CSLL",-97462,-93267,-81049,-39069,-24411,-25227,-15662,-16820,-10138,-11635,-6493,-4126]
["(=) RESULTADO LÍQUIDO DAS OPERAÇÕES CONTINUADAS",262796,223100,207148,169383,137528,122896,18709,31057,11059,15325,9800,8043]
["(+) Resultado Líquido de Operações Descontinuadas",null,0,0,0,0,0]
["(=) RESULTADO LÍQUIDO DO EXERCÍCIO",262796,223100,207148,169383,137528,122896,48212,37233,11059,15325,9800,8043]
[]
["DEMONSTRAÇÃO DO FLUXO DE CAIXA",2014,2013,2012,2011,2010,2009,2008,2007,2006,2005,2004,2003]
["Caixa Líquido Atividades OPERACIONAIS",332045,282226,306796,264147,217145,185540,68153,183302]
["Caixa Líquido Atividades de INVESTIMENTO",-132771,-218130,-34791,-69005,-88705,-78151,-430835,-75913]
["Caixa Líquido Atividades de FINANCIAMENTO",123573,56559,-146676,-140571,-103653,-20345,345956,-20345]
["Dividendos e Juros sobre Capital Próprio",-158009,-139661,-99383,-85249,-68794,-36264]
["Variação Cambial sobre Caixa e Equivalentes",null,0,0,0,0,0,0,0]
["AUMENTO/REDUÇÃO CAIXA E EQUIVALENTES",164838,120655,125329,54571,24787,87044,-16726,87044]
["Saldo Inicial de Caixa e Equivalentes",533063,412408,287079,232508,207721,120677,137403,120677]
["Saldo Final de Caixa e Equivalentes",697901,533063,412408,287079,232508,207721,120677,207721]
[]
["DEMONSTRAÇÃO DO VALOR ADICIONADO",2014,2013,2012,2011,2010,2009,2008,2007,2006,2005,2004,2003]
["Receitas",1908375,1733401,1513303,1349692,1210603,1055880,717525,1055881]
["(-) Insumos Adquiridos de Terceiros",-584765,-561795,-480154,-441549,-434477,-387571,-264421,-387571]
["(=) Valor Adicionado Bruto",1323610,1171606,1033149,908143,776126,668309,453104,668310]
["(-) Retenções",-88928,-82558,-81228,-82484,-77883,-69918,-87497,-69918]
["      Depreciação, Amortização e Exaustão",-88928,-82558,-81228,-82484,-77883,-69918]
["(=) Valor Adicionado Líquido Produzido",1234682,1089048,951921,825659,698243,598391,365607,598392]
["(+) Vlr Adicionado Recebido em Transferência",70425,39742,42273,37635,18442,19257,26093,19256]
["(=) VALOR ADICIONADO TOTAL",1305107,1128790,994194,863294,716685,617648,391700,617648]
[]
["   DISTRIBUIÇÃO DO VALOR ADICIONADO",1306107,1128790,994194,863294,716685,617648,391700,617648]
["           Pessoal",659122,532000,473051,377649,332138,267746,207996,267746]
["           Impostos, Taxas e Contribuições",295841,269382,244911,213639,171094,163835,99147,163834]
["           Remuneração de Capitais de Terceiros",88346,104308,69084,102623,75925,63171,35051,63172]
["           Remuneração de Capitais Próprios",262798,223100,207148,169383,137528,122896,49506,122896]
["           Outros",null,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,{"$f":"Demonstrativos!B15","v":2014},{"$f":"Demonstrativos!C15","v":2013},{"$f":"Demonstrativos!D15","v":2012},{"$f":"Demonstrativos!E15","v":2011},{"$f":"Demonstrativos!F15","v":2010},{"$f":"Demonstrativos!G15","v":2009},{"$f":"Demonstrativos!H15","v":2008},{"$f":"Demonstrativos!I15","v":2007},{"$f":"Demonstrativos!J15","v":2006},{"$f":"Demonstrativos!K15","v":2005},{"$f":"Demonstrativos!L15","v":2004},{"$f":"Demonstrativos!M15","v":2003}]
["Margem Bruta",{"$f":"Demonstrativos!B47/Demonstrativos!B45","v":0.66195942671346453},{"$f":"Demonstrativos!C47/Demonstrativos!C45","v":0.66416551991135342},{"$f":"Demonstrativos!D47/Demonstrativos!D45","v":0.6769252094802175},{"$f":"Demonstrativos!E47/Demonstrativos!E45","v":0.67079489665092717},{"$f":"Demonstrativos!F47/Demonstrativos!F45","v":0.66581818986697361},{"$f":"Demonstrativos!G47/Demonstrativos!G45","v":0.67675352667549327},{"$f":"Demonstrativos!H47/Demonstrativos!H45","v":0.65798619551685777},{"$f":"Demonstrativos!I47/Demonstrativos!I45","v":0.68460626957393922},{"$f":"Demonstrativos!J47/Demonstrativos!J45","v":0.67751170744390565},{"$f":"Demonstrativos!K47/Demonstrativos!K45","v":0.64606923473319866},{"$f":"Demonstrativos!L47/Demonstrativos!L45","v":0.66982126238572293},{"$f":"Demonstrativos!M47/Demonstrativos!M45","v":0.63597939624537847}]
["Margem Operacional (EBIT)",{"$f":"Demonstrativos!B55/Demonstrativos!B45","v":0.19581742077478198},{"$f":"Demonstrativos!C55/Demonstrativos!C45","v":0.19793100110808204},{"$f":"Demonstrativos!D55/Demonstrativos!D45","v":0.2099186973470554},{"$f":"Demonstrativos!E55/Demonstrativos!E45","v":0.17683401607304794},{"$f":"Demonstrativos!F55/Demonstrativos!F45","v":0.18740476770180836},{"$f":"Demonstrativos!G55/Demonstrativos!G45","v":0.18140063660702815},{"$f":"Demonstrativos!H55/Demonstrativos!H45","v":0.11562028095143385},{"$f":"Demonstrativos!I55/Demonstrativos!I45","v":0.130834085776214},{"$f":"Demonstrativos!J55/Demonstrativos!J45","v":-7.2287573109022806E-4},{"$f":"Demonstrativos!K55/Demonstrativos!K45","v":0.10478696478979219},{"$f":"Demonstrativos!L55/Demonstrativos!L45","v":0.10926807904965238},{"$f":"Demonstrativos!M55/Demonstrativos!M45","v":0.11073620732976776}]
["Margem EBITDA",{"$f":"(Demonstrativos!B55-Demonstrativos!B79)/Demonstrativos!B45","v":0.24598986598753023},{"$f":"(Demonstrativos!C55-Demonstrativos!C79)/Demonstrativos!C45","v":0.24915218694200375},{"$f":"(Demonstrativos!D55-Demonstrativos!D79)/Demonstrativos!D45","v":0.26736521694851961},{"$f":"(Demonstrativos!E55-Demonstrativos!E79)/Demonstrativos!E45","v":0.24131695800368994},{"$f":"(Demonstrativos!F55-Demonstrativos!F79)/Demonstrativos!F45","v":0.25635981318754286},{"$f":"(Demonstrativos!G55-Demonstrativos!G79)/Demonstrativos!G45","v":0.25211924193797985},{"$f":"(Demonstrativos!H55-Demonstrativos!H79)/Demonstrativos!H45","v":0.11562028095143385},{"$f":"(Demonstrativos!I55-Demonstrativos!I79)/Demonstrativos!I45","v":0.130834085776214},{"$f":"(Demonstrativos!J55-Demonstrativos!J79)/Demonstrativos!J45","v":-7.2287573109022806E-4},{"$f":"(Demonstrativos!K55-Demonstrativos!K79)/Demonstrativos!K45","v":0.10478696478979219},{"$f":"(Demonstrativos!L55-Demonstrativos!L79)/Demonstrativos!L45","v":0.10926807904965238},{"$f":"(Demonstrativos!M55-Demonstrativos!M79)/Demonstrativos!M45","v":0.11073620732976776}]
["Margem Líquida",{"$f":"Demonstrativos!B62/Demonstrativos!B45","v":0.14826733888234739},{"$f":"Demonstrativos!C62/Demonstrativos!C45","v":0.13841719227146893},{"$f":"Demonstrativos!D62/Demonstrativos!D45","v":0.14650036492840049},{"$f":"Demonstrativos!E62/Demonstrativos!E45","v":0.13241736764751869},{"$f":"Demonstrativos!F62/Demonstrativos!F45","v":0.12176276588680582},{"$f":"Demonstrativos!G62/Demonstrativos!G45","v":0.12430323694545954},{"$f":"Demonstrativos!H62/Demonstrativos!H45","v":7.102900120071011E-2},{"$f":"Demonstrativos!I62/Demonstrativos!I45","v":8.4682234084411584E-2},{"$f":"Demonstrativos!J62/Demonstrativos!J45","v":3.1597955375995385E-2},{"$f":"Demonstrativos!K62/Demonstrativos!K45","v":6.9886858534405308E-2},{"$f":"Demonstrativos!L62/Demonstrativos!L45","v":6.7060820058028145E-2},{"$f":"Demonstrativos!M62/Demonstrativos!M45","v":7.2175957500269214E-2}]
[]
["IR Pago",{"$f":"-Demonstrativos!B59/Demonstrativos!B58","v":0.2705338951529182},{"$f":"-Demonstrativos!C59/Demonstrativos!C58","v":0.29480634832330804},{"$f":"-Demonstrativos!D59/Demonstrativos!D58","v":0.28122777128144982},{"$f":"-Demonstrativos!E59/Demonstrativos!E58","v":0.18742444303724598},{"$f":"-Demonstrativos!F59/Demonstrativos!F58","v":0.15074194604141067},{"$f":"-Demonstrativos!G59/Demonstrativos!G58","v":0.17031116031946422},{"$f":"-Demonstrativos!H59/Demonstrativos!H58","v":0.45567484216345172},{"$f":"-Demonstrativos!I59/Demonstrativos!I58","v":0.35131691626459471},{"$f":"-Demonstrativos!J59/Demonstrativos!J58","v":1.6304277902862656},{"$f":"-Demonstrativos!K59/Demonstrativos!K58","v":0.50547397688765316},{"$f":"-Demonstrativos!L59/Demonstrativos!L58","v":0.40359273993038292},{"$f":"-Demonstrativos!M59/Demonstrativos!M58","v":0.31546754339016747}]
["Endividamento oneroso",{"$f":"(Demonstrativos!B21+Demonstrativos!B27)/Demonstrativos!B16","v":0.22505604361466622},{"$f":"(Demonstrativos!C21+Demonstrativos!C27)/Demonstrativos!C16","v":0.22211836995207651},{"$f":"(Demonstrativos!D21+Demonstrativos!D27)/Demonstrativos!D16","v":0.17467290713005088},{"$f":"(Demonstrativos!E21+Demonstrativos!E27)/Demonstrativos!E16","v":0.24945808492444582},{"$f":"(Demonstrativos!F21+Demonstrativos!F27)/Demonstrativos!F16","v":0.32375840463956229},{"$f":"(Demonstrativos!G21+Demonstrativos!G27)/Demonstrativos!G16","v":0.36593387829667734},{"$f":"(Demonstrativos!H21+Demonstrativos!H27)/Demonstrativos!H16","v":0.20239577135397993},{"$f":"(Demonstrativos!I21+Demonstrativos!I27)/Demonstrativos!I16","v":1.281116034439281E-3},{"$f":"(Demonstrativos!J21+Demonstrativos!J27)/Demonstrativos!J16","v":8.1084595108920482E-4},{"$f":"(Demonstrativos!K21+Demonstrativos!K27)/Demonstrativos!K16","v":1.769064100171226E-3},{"$f":"(Demonstrativos!L21+Demonstrativos!L27)/Demonstrativos!L16","v":1.7111744879439979E-3},{"$f":"(Demonstrativos!M21+Demonstrativos!M27)/Demonstrativos!M16","v":3.9689539601340623E-4}]
["Alavancagem Financeira",{"$f":"(Demonstrativos!B21+Demonstrativos!B27)/Demonstrativos!B33","v":0.43154136353797912},{"$f":"(Demonstrativos!C21+Demonstrativos!C27)/Demonstrativos!C33","v":0.38384129185914129},{"$f":"(Demonstrativos!D21+Demonstrativos!D27)/Demonstrativos!D33","v":0.27174624868312408},{"$f":"(Demonstrativos!E21+Demonstrativos!E27)/Demonstrativos!E33","v":0.4450615909221235},{"$f":"(Demonstrativos!F21+Demonstrativos!F27)/Demonstrativos!F33","v":0.66222592372097733},{"$f":"(Demonstrativos!G21+Demonstrativos!G27)/Demonstrativos!G33","v":0.8144974862783082},{"$f":"(Demonstrativos!H21+Demonstrativos!H27)/Demonstrativos!H33","v":0.45851543599023559},{"$f":"(Demonstrativos!I21+Demonstrativos!I27)/Demonstrativos!I33","v":1.5898295613299804E-3},{"$f":"(Demonstrativos!J21+Demonstrativos!J27)/Demonstrativos!J33","v":9.8153680619942089E-4},{"$f":"(Demonstrativos!K21+Demonstrativos!K27)/Demonstrativos!K33","v":2.8625828901582299E-3},{"$f":"(Demonstrativos!L21+Demonstrativos!L27)/Demonstrativos!L33","v":3.1248027271005619E-3},{"$f":"(Demonstrativos!M21+Demonstrativos!M27)/Demonstrativos!M33","v":6.7335029178512641E-4}]
["Custo da dívida (Kd)",{"$f":"-(Demonstrativos!B57)/(Demonstrativos!B21+Demonstrativos!B27)","v":0.11984911604385583},{"$f":"-(Demonstrativos!C57)/(Demonstrativos!C21+Demonstrativos!C27)","v":0.10499503224172527},{"$f":"-(Demonstrativos!D57)/(Demonstrativos!D21+Demonstrativos!D27)","v":0.21776871493971242},{"$f":"-(Demonstrativos!E57)/(Demonstrativos!E21+Demonstrativos!E27)","v":0.17461054662803346},{"$f":"-(Demonstrativos!F57)/(Demonstrativos!F21+Demonstrativos!F27)","v":0.16299498381335387},{"$f":"-(Demonstrativos!G57)/(Demonstrativos!G21+Demonstrativos!G27)","v":0.11434544869733033},{"$f":"-(Demonstrativos!H57)/(Demonstrativos!H21+Demonstrativos!H27)","v":0.20948047815576631},{"$f":"-(Demonstrativos!I57)/(Demonstrativos!I21+Demonstrativos!I27)","v":16.970123022847101},{"$f":"-(Demonstrativos!J57)/(Demonstrativos!J21+Demonstrativos!J27)","v":19.658892128279884},{"$f":"-(Demonstrativos!K57)/(Demonstrativos!K21+Demonstrativos!K27)","v":20.839449541284402},{"$f":"-(Demonstrativos!L57)/(Demonstrativos!L21+Demonstrativos!L27)","v":11.969696969696969},{"$f":"-(Demonstrativos!M57)/(Demonstrativos!M21+Demonstrativos!M27)","v":63.833333333333336}]
["Custo da dívida líquida (Kd)",{"$f":"-(Demonstrativos!B57)/B39","v":0.12927182046002758},{"$f":"-(Demonstrativos!C57)/C39","v":0.10850313686705874},{"$f":"(1+Analise_Fundamentalista!C4)/(1+Parametros_de_entrada!C34)-1","v":0.18911606976353412},{"$f":"-(Demonstrativos!E57)/E39","v":0.19091519648795191},{"$f":"-(Demonstrativos!F57)/F39","v":0.16549775320996016},{"$f":"-(Demonstrativos!G57)/G39","v":0.12048000114558746},{"$f":"-(Demonstrativos!H57)/H39","v":{"$error":"#DIV/0!"}},{"$f":"-(Demonstrativos!I57)/I39","v":{"$error":"#DIV/0!"}},{"$f":"-(Demonstrativos!J57)/J39","v":{"$error":"#DIV/0!"}},{"$f":"-(Demonstrativos!K57)/K39","v":{"$error":"#DIV/0!"}},{"$f":"-(Demonstrativos!L57)/L39","v":11.969696969696969},{"$f":"-(Demonstrativos!M57)/M39","v":63.833333333333336}]
["Depreciação/Receitas",{"$f":"-Demonstrativos!B79/Demonstrativos!B45","v":5.0172445212748253E-2},{"$f":"-Demonstrativos!C79/Demonstrativos!C45","v":5.1221185833921705E-2},{"$f":"-Demonstrativos!D79/Demonstrativos!D45","v":5.7446519601464241E-2},{"$f":"-Demonstrativos!E79/Demonstrativos!E45","v":6.4482941930641982E-2},{"$f":"-Demonstrativos!F79/Demonstrativos!F45","v":6.8955045485734529E-2},{"$f":"-Demonstrativos!G79/Demonstrativos!G45","v":7.07186053309517E-2},{"$f":"-Demonstrativos!H79/Demonstrativos!H45","v":0},{"$f":"-Demonstrativos!I79/Demonstrativos!I45","v":0},{"$f":"-Demonstrativos!J79/Demonstrativos!J45","v":0},{"$f":"-Demonstrativos!K79/Demonstrativos!K45","v":0},{"$f":"-Demonstrativos!L79/Demonstrativos!L45","v":0},{"$f":"-Demonstrativos!M79/Demonstrativos!M45","v":0}]
["Investimento/Receitas",{"$f":"(Demonstrativos!B13+Demonstrativos!B14-Demonstrativos!C13-Demonstrativos!C14)/Demonstrativos!B45","v":1.6150553443911159E-2},{"$f":"(Demonstrativos!C13+Demonstrativos!C14-Demonstrativos!D13-Demonstrativos!D14)/Demonstrativos!C45","v":9.7367281426782831E-2},{"$f":"(Demonstrativos!D13+Demonstrativos!D14-Demonstrativos!E13-Demonstrativos!E14)/Demonstrativos!D45","v":-3.8124409466638753E-2},{"$f":"(Demonstrativos!E13+Demonstrativos!E14-Demonstrativos!F13-Demonstrativos!F14)/Demonstrativos!E45","v":-2.4122080115075519E-2},{"$f":"(Demonstrativos!F13+Demonstrativos!F14-Demonstrativos!G13-Demonstrativos!G14)/Demonstrativos!F45","v":-5.7991544744239584E-3},{"$f":"(Demonstrativos!G13+Demonstrativos!G14-Demonstrativos!H13-Demonstrativos!H14)/Demonstrativos!G45","v":0.61200248007695113},{"$f":"(Demonstrativos!H13+Demonstrativos!H14-Demonstrativos!I13-Demonstrativos!I14)/Demonstrativos!H45","v":1.9242300354319977E-2},{"$f":"(Demonstrativos!I13+Demonstrativos!I14-Demonstrativos!J13-Demonstrativos!J14)/Demonstrativos!I45","v":-1.1917785475312672E-3},{"$f":"(Demonstrativos!J13+Demonstrativos!J14-Demonstrativos!K13-Demonstrativos!K14)/Demonstrativos!J45","v":1.4651805332137112E-2},{"$f":"(Demonstrativos!K13+Demonstrativos!K14-Demonstrativos!L13-Demonstrativos!L14)/Demonstrativos!K45","v":2.2482362973873942E-2},{"$f":"(Demonstrativos!L13+Demonstrativos!L14-Demonstrativos!M13-Demonstrativos!M14)/Demonstrativos!L45","v":2.4586686374336236E-2},{"$f":"(Demonstrativos!M13+Demonstrativos!M14-Demonstrativos!N13-Demonstrativos!N14)/Demonstrativos!M45","v":5.1114541081876595E-2}]
[null,null,{"$f":"Demonstrativos!B55","v":347076}]
["Ativo Circulante Cíclico",{"$f":"SUM(Demonstrativos!B6:B8)","v":423090},{"$f":"SUM(Demonstrativos!C6:C8)","v":395408},{"$f":"SUM(Demonstrativos!D6:D8)","v":322404},{"$f":"SUM(Demonstrativos!E6:E8)","v":305759},{"$f":"SUM(Demonstrativos!F6:F8)","v":289853},{"$f":"SUM(Demonstrativos!G6:G8)","v":255043},{"$f":"SUM(Demonstrativos!H6:H8)","v":197666},{"$f":"SUM(Demonstrativos!I6:I8)","v":100533},{"$f":"SUM(Demonstrativos!J6:J8)","v":100678},{"$f":"SUM(Demonstrativos!K6:K8)","v":56523},{"$f":"SUM(Demonstrativos!L6:L8)","v":37471},{"$f":"SUM(Demonstrativos!M6:M8)","v":24789}]
["Passivo Circulante Cíclico",{"$f":"Demonstrativos!B17-Demonstrativos!B21","v":354297},{"$f":"Demonstrativos!C17-Demonstrativos!C21","v":309405},{"$f":"Demonstrativos!D17-Demonstrativos!D21","v":236687},{"$f":"Demonstrativos!E17-Demonstrativos!E21","v":216966},{"$f":"Demonstrativos!F17-Demonstrativos!F21","v":179108},{"$f":"Demonstrativos!G17-Demonstrativos!G21","v":186999},{"$f":"Demonstrativos!H17-Demonstrativos!H21","v":146048},{"$f":"Demonstrativos!I17-Demonstrativos!I21","v":81921},{"$f":"Demonstrativos!J17-Demonstrativos!J21","v":69643},{"$f":"Demonstrativos!K17-Demonstrativos!K21","v":38263},{"$f":"Demonstrativos!L17-Demonstrativos!L21","v":24574},{"$f":"Demonstrativos!M17-Demonstrativos!M21","v":18090}]
["NCG",{"$f":"B15-B16","v":68793},{"$f":"C15-C16","v":86003},{"$f":"D15-D16","v":85717},88793,110745,68044,51618,18612,31035,18260,12897,6699]
["Variação NCG",{"$f":"B17-C17","v":-17210},{"$f":"C17-D17","v":286},-3076,-21952,42701,16426,33006,{"$f":"I17-J17","v":-12423},12775,5363,6198]
["Variação NCG/Receita",{"$f":"B18/Demonstrativos!B45","v":-9.7097402630374838E-3},{"$f":"C18/Demonstrativos!C45","v":1.7744203043316951E-4},{"$f":"D18/Demonstrativos!D45","v":-2.1754258912456787E-3},{"$f":"E18/Demonstrativos!E45","v":-1.7161262078238843E-2},{"$f":"F18/Demonstrativos!F45","v":3.7806060337767546E-2},{"$f":"G18/Demonstrativos!G45","v":1.6614088091281398E-2},{"$f":"H18/Demonstrativos!H45","v":4.8626549689509621E-2},{"$f":"I18/Demonstrativos!I45","v":-2.8254703999963611E-2},{"$f":"J18/Demonstrativos!J45","v":3.6500938595563887E-2},{"$f":"K18/Demonstrativos!K45","v":2.445698024926693E-2},{"$f":"L18/Demonstrativos!L45","v":4.2412547216291674E-2},{"$f":"M18/Demonstrativos!M45","v":0}]
["Capital empregado",{"$f":"(Demonstrativos!B13+Demonstrativos!B14)+(B17)","v":800000},{"$f":"(Demonstrativos!C13+Demonstrativos!C14)+(C17)","v":788584},{"$f":"(Demonstrativos!D13+Demonstrativos!D14)+(D17)","v":631362},{"$f":"(Demonstrativos!E13+Demonstrativos!E14)+(E17)","v":688345},{"$f":"(Demonstrativos!F13+Demonstrativos!F14)+(F17)","v":741153},{"$f":"(Demonstrativos!G13+Demonstrativos!G14)+(G17)","v":705002},{"$f":"(Demonstrativos!H13+Demonstrativos!H14)+(H17)","v":83502},{"$f":"(Demonstrativos!I13+Demonstrativos!I14)+(I17)","v":37435},{"$f":"(Demonstrativos!J13+Demonstrativos!J14)+(J17)","v":50382},{"$f":"(Demonstrativos!K13+Demonstrativos!K14)+(K17)","v":32479},{"$f":"(Demonstrativos!L13+Demonstrativos!L14)+(L17)","v":22186},{"$f":"(Demonstrativos!M13+Demonstrativos!M14)+(M17)","v":12395}]
["Reinvestimento",{"$f":"IF((B17-C17)<0,0,(B17-C17))+(Demonstrativos!B13-Demonstrativos!C13)+(Demonstrativos!B14-Demonstrativos!C14)+Demonstrativos!B79","v":-60302},{"$f":"IF((C17-D17)<0,0,(C17-D17))+(Demonstrativos!C13-Demonstrativos!D13)+(Demonstrativos!C14-Demonstrativos!D14)+Demonstrativos!C79","v":74664},{"$f":"IF((D17-E17)<0,0,(D17-E17))+(Demonstrativos!D13-Demonstrativos!E13)+(Demonstrativos!D14-Demonstrativos!E14)+Demonstrativos!D79","v":-135135},{"$f":"IF((E17-F17)<0,0,(E17-F17))+(Demonstrativos!E13-Demonstrativos!F13)+(Demonstrativos!E14-Demonstrativos!F14)+Demonstrativos!E79","v":-113340},{"$f":"IF((F17-G17)<0,0,(F17-G17))+(Demonstrativos!F13-Demonstrativos!G13)+(Demonstrativos!F14-Demonstrativos!G14)+Demonstrativos!F79","v":-41732},{"$f":"IF((G17-H17)<0,0,(G17-H17))+(Demonstrativos!G13-Demonstrativos!H13)+(Demonstrativos!G14-Demonstrativos!H14)+Demonstrativos!G79","v":551582},{"$f":"IF((H17-I17)<0,0,(H17-I17))+(Demonstrativos!H13-Demonstrativos!I13)+(Demonstrativos!H14-Demonstrativos!I14)+Demonstrativos!H79","v":46067},{"$f":"IF((I17-J17)<0,0,(I17-J17))+(Demonstrativos!I13-Demonstrativos!J13)+(Demonstrativos!I14-Demonstrativos!J14)+Demonstrativos!I79","v":-524},{"$f":"IF((J17-K17)<0,0,(J17-K17))+(Demonstrativos!J13-Demonstrativos!K13)+(Demonstrativos!J14-Demonstrativos!K14)+Demonstrativos!J79","v":17903},{"$f":"IF((K17-L17)<0,0,(K17-L17))+(Demonstrativos!K13-Demonstrativos!L13)+(Demonstrativos!K14-Demonstrativos!L14)+Demonstrativos!K79","v":10293},{"$f":"IF((L17-M17)<0,0,(L17-M17))+(Demonstrativos!L13-Demonstrativos!M13)+(Demonstrativos!L14-Demonstrativos!M14)+Demonstrativos!L79","v":9791},{"$f":"IF((M17-N17)<0,0,(M17-N17))+(Demonstrativos!M13-Demonstrativos!N13)+(Demonstrativos!M14-Demonstrativos!N14)+Demonstrativos!M79","v":12395}]
["EBIT * (1-Alíquota de IR)",{"$f":"Demonstrativos!B55*(1-B7)","v":253180.17780590578},{"$f":"Demonstrativos!C55*(1-C7)","v":224973.69953250495},{"$f":"Demonstrativos!D55*(1-D7)","v":213345.97292824005},{"$f":"Demonstrativos!E55*(1-E7)","v":183803.77840941798},{"$f":"Demonstrativos!F55*(1-F7)","v":179761.60302336066},{"$f":"Demonstrativos!G55*(1-G7)","v":148802.20433018505},{"$f":"Demonstrativos!H55*(1-H7)","v":42718.09406185447},{"$f":"Demonstrativos!I55*(1-I7)","v":37315.494391879191},{"$f":"Demonstrativos!J55*(1-J7)","v":159.49823094242521},{"$f":"Demonstrativos!K55*(1-K7)","v":11363.218959075506},{"$f":"Demonstrativos!L55*(1-L7)","v":9523.4311287916462},{"$f":"Demonstrativos!M55*(1-M7)","v":8447.1305145653332}]
[]
["Cresc receitas anual",{"$f":"Demonstrativos!B45/Demonstrativos!C45-1","v":9.9673407395734159E-2},{"$f":"Demonstrativos!C45/Demonstrativos!D45-1","v":0.13990195024526586},{"$f":"Demonstrativos!D45/Demonstrativos!E45-1","v":0.10539416492072928},{"$f":"Demonstrativos!E45/Demonstrativos!F45-1","v":0.13252617366475583},{"$f":"Demonstrativos!F45/Demonstrativos!G45-1","v":0.14240820326921066},{"$f":"Demonstrativos!G45/Demonstrativos!H45-1","v":0.45658512150744368},{"$f":"Demonstrativos!H45/Demonstrativos!I45-1","v":0.54377398056309256},{"$f":"Demonstrativos!I45/Demonstrativos!J45-1","v":0.2562580180633216},{"$f":"Demonstrativos!J45/Demonstrativos!K45-1","v":0.59606991878075366},{"$f":"Demonstrativos!K45/Demonstrativos!L45-1","v":0.50054059232495751},{"$f":"Demonstrativos!L45/Demonstrativos!M45-1","v":0.31138949711044894}]
["Cresc custos anual",{"$f":"(Demonstrativos!B46/Demonstrativos!C46)-1","v":0.1068971505424019},{"$f":"(Demonstrativos!C46/Demonstrativos!D46)-1","v":0.18492185105730918},{"$f":"(Demonstrativos!D46/Demonstrativos!E46)-1","v":8.4810000332457891E-2},{"$f":"(Demonstrativos!E46/Demonstrativos!F46)-1","v":0.11566035236455163},{"$f":"(Demonstrativos!F46/Demonstrativos!G46)-1","v":0.1810555498189852},{"$f":"(Demonstrativos!G46/Demonstrativos!H46)-1","v":0.37665789348990075},{"$f":"(Demonstrativos!H46/Demonstrativos!I46)-1","v":0.67407263182185306},{"$f":"(Demonstrativos!I46/Demonstrativos!J46)-1","v":0.22862104405145844},{"$f":"(Demonstrativos!J46/Demonstrativos!K46)-1","v":0.45427838837278212},{"$f":"(Demonstrativos!K46/Demonstrativos!L46)-1","v":0.60848479824252344},{"$f":"(Demonstrativos!L46/Demonstrativos!M46)-1","v":0.18947368421052624}]
["Cresc desp anual",{"$f":"(Demonstrativos!B48/Demonstrativos!C48)-1","v":9.9455204038995326E-2},{"$f":"(Demonstrativos!C48/Demonstrativos!D48)-1","v":0.13801761527464795},{"$f":"(Demonstrativos!D48/Demonstrativos!E48)-1","v":4.5075215041425754E-2},{"$f":"(Demonstrativos!E48/Demonstrativos!F48)-1","v":0.16933095958960398},{"$f":"(Demonstrativos!F48/Demonstrativos!G48)-1","v":0.10334153488039699},{"$f":"(Demonstrativos!G48/Demonstrativos!H48)-1","v":3.736915919488534},{"$f":"(Demonstrativos!H48/Demonstrativos!I48)-1","v":0.42458146744746816},{"$f":"(Demonstrativos!I48/Demonstrativos!J48)-1","v":2.8003626165047146E-2},{"$f":"(Demonstrativos!J48/Demonstrativos!K48)-1","v":0.19267480952139615},{"$f":"(Demonstrativos!K48/Demonstrativos!L48)-1","v":0.63521091742865821},{"$f":"(Demonstrativos!L48/Demonstrativos!M48)-1","v":0.9577609518658734}]
["Cresc custos + despesas anual",{"$f":"(Demonstrativos!B46+Demonstrativos!B48)/(Demonstrativos!C46+Demonstrativos!C48)-1","v":0.10257122303271271},{"$f":"(Demonstrativos!C46+Demonstrativos!C48)/(Demonstrativos!D46+Demonstrativos!D48)-1","v":0.15719738335559219},{"$f":"(Demonstrativos!D46+Demonstrativos!D48)/(Demonstrativos!E46+Demonstrativos!E48)-1","v":6.0966170636899131E-2},{"$f":"(Demonstrativos!E46+Demonstrativos!E48)/(Demonstrativos!F46+Demonstrativos!F46)-1","v":0.39483507749370772},{"$f":"(Demonstrativos!F46+Demonstrativos!F48)/(Demonstrativos!G46+Demonstrativos!G48)-1","v":0.13402905111870034},{"$f":"(Demonstrativos!G46+Demonstrativos!G48)/(Demonstrativos!H46+Demonstrativos!H48)-1","v":1.4120571265080351},{"$f":"(Demonstrativos!H46+Demonstrativos!H48)/(Demonstrativos!I46+Demonstrativos!I48)-1","v":0.58835865124711839},{"$f":"(Demonstrativos!I46+Demonstrativos!I48)/(Demonstrativos!J46+Demonstrativos!J48)-1","v":0.15142315197366263},{"$f":"(Demonstrativos!J46+Demonstrativos!J48)/(Demonstrativos!K46+Demonstrativos!K48)-1","v":0.34108651793807199},{"$f":"(Demonstrativos!K46+Demonstrativos!K48)/(Demonstrativos!L46+Demonstrativos!L48)-1","v":0.61994079336885721},{"$f":"(Demonstrativos!L46+Demonstrativos!L48)/(Demonstrativos!M46+Demonstrativos!M48)-1","v":0.4300228600457201}]
[]
["ROCE",{"$f":"B22/B20","v":0.31647522225738223},0.28528818684186458,0.33791386388195688,0.26702275517279561,0.24254317667655756,0.21106635772690724,0.51158168740694199,0.99680765037743269,3.1657780743603908E-3,0.34986357212585073,0.42925408495409928,0.68149499915815515]
["ROE",{"$f":"Demonstrativos!B62/Demonstrativos!B33","v":0.23504599923796712},{"$f":"Demonstrativos!C62/Demonstrativos!C33","v":0.20853624567457876},{"$f":"Demonstrativos!D62/Demonstrativos!D33","v":0.22685090883604594},{"$f":"Demonstrativos!E62/Demonstrativos!E33","v":0.22588405677273438},{"$f":"Demonstrativos!F62/Demonstrativos!F33","v":0.21775368285051996},{"$f":"Demonstrativos!G62/Demonstrativos!G33","v":0.22673492920068264},{"$f":"Demonstrativos!H62/Demonstrativos!H33","v":0.10498694522656946},{"$f":"Demonstrativos!I62/Demonstrativos!I33","v":0.10403185247275776},{"$f":"Demonstrativos!J62/Demonstrativos!J33","v":3.1646692535741677E-2},{"$f":"Demonstrativos!K62/Demonstrativos!K33","v":0.20123432473245356},{"$f":"Demonstrativos!L62/Demonstrativos!L33","v":0.30932390631904549},{"$f":"Demonstrativos!M62/Demonstrativos!M33","v":0.30087535537932064}]
["ROA",{"$f":"B22/Demonstrativos!B2","v":0.11809515044592608},{"$f":"C22/Demonstrativos!C2","v":0.12168765322672516},{"$f":"D22/Demonstrativos!D2","v":0.15017796648665621},{"$f":"E22/Demonstrativos!E2","v":0.13738763926052733},{"$f":"F22/Demonstrativos!F2","v":0.13915095376953651},{"$f":"G22/Demonstrativos!G2","v":0.1233397082745669},{"$f":"H22/Demonstrativos!H2","v":4.1061942725891101E-2},{"$f":"I22/Demonstrativos!I2","v":8.4016657642294365E-2},{"$f":"J22/Demonstrativos!J2","v":3.7705100514739482E-4},{"$f":"K22/Demonstrativos!K2","v":9.2212214325162953E-2},{"$f":"L22/Demonstrativos!L2","v":0.16460860995232299},{"$f":"M22/Demonstrativos!M2","v":0.18625706726418534}]
["Vendas/Capital",{"$f":"Demonstrativos!B45/Indicadores!B20","v":2.21555875},{"$f":"Demonstrativos!C45/Indicadores!C20","v":2.043909082608828},{"$f":"Demonstrativos!D45/Indicadores!D20","v":2.2395646237816025},{"$f":"Demonstrativos!E45/Indicadores!E20","v":1.8583123288467265},{"$f":"Demonstrativos!F45/Indicadores!F20","v":1.523943099467991},{"$f":"Demonstrativos!G45/Indicadores!G20","v":1.402377581907569},{"$f":"Demonstrativos!H45/Indicadores!H20","v":8.1287274556298055},{"$f":"Demonstrativos!I45/Indicadores!I20","v":11.745131561373046},{"$f":"Demonstrativos!J45/Indicadores!J20","v":6.9467468540351716},{"$f":"Demonstrativos!K45/Indicadores!K20","v":6.7515317589827273},{"$f":"Demonstrativos!L45/Indicadores!L20","v":6.5868565762192377},{"$f":"Demonstrativos!M45/Indicadores!M20","v":8.9903993545784591}]
[]
["Elementos para o cálculo da dívida líquida"]
["Disponível",{"$f":"Demonstrativos!B4","v":697901},{"$f":"Demonstrativos!C4","v":533063},{"$f":"Demonstrativos!D4","v":412408},{"$f":"Demonstrativos!E4","v":287079},{"$f":"Demonstrativos!F4","v":232508},{"$f":"Demonstrativos!G4","v":207721},{"$f":"Demonstrativos!H4","v":134978},{"$f":"Demonstrativos!I4","v":137403},{"$f":"Demonstrativos!J4","v":98550},{"$f":"Demonstrativos!K4","v":22105},{"$f":"Demonstrativos!L4","v":8355},{"$f":"Demonstrativos!M4","v":13480}]
["Aplicações financeiras",{"$f":"Demonstrativos!B5","v":35169},{"$f":"Demonstrativos!C5","v":13277},{"$f":"Demonstrativos!D5","v":10168},{"$f":"Demonstrativos!E5","v":28502},{"$f":"Demonstrativos!F5","v":6317},{"$f":"Demonstrativos!G5","v":22469},{"$f":"Demonstrativos!H5","v":0},{"$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",{"$f":"Demonstrativos!B12","v":0},{"$f":"Demonstrativos!C12","v":0},{"$f":"Demonstrativos!D12","v":0},{"$f":"Demonstrativos!E12","v":0},{"$f":"Demonstrativos!F12","v":8},{"$f":"Demonstrativos!G12","v":10},{"$f":"Demonstrativos!H12","v":642187},{"$f":"Demonstrativos!I12","v":170465},{"$f":"Demonstrativos!J12","v":186335},{"$f":"Demonstrativos!K12","v":20623},{"$f":"Demonstrativos!L12","v":0},{"$f":"Demonstrativos!M12","v":0}]
["Dívida",{"$f":"Demonstrativos!B21+Demonstrativos!B27","v":482490},{"$f":"Demonstrativos!C21+Demonstrativos!C27","v":410648},{"$f":"Demonstrativos!D21+Demonstrativos!D27","v":248144},{"$f":"Demonstrativos!E21+Demonstrativos!E27","v":333737},{"$f":"Demonstrativos!F21+Demonstrativos!F27","v":418246},{"$f":"Demonstrativos!G21+Demonstrativos!G27","v":441478},{"$f":"Demonstrativos!H21+Demonstrativos!H27","v":210559},{"$f":"Demonstrativos!I21+Demonstrativos!I27","v":569},{"$f":"Demonstrativos!J21+Demonstrativos!J27","v":343},{"$f":"Demonstrativos!K21+Demonstrativos!K27","v":218},{"$f":"Demonstrativos!L21+Demonstrativos!L27","v":99},{"$f":"Demonstrativos!M21+Demonstrativos!M27","v":18}]
["Nova dívida líquida do caixa excedente",{"$f":"IF((B38-B37-B36)<=0,0,B38-B37-B36)","v":447321},{"$f":"IF((C38-C37-C36)<=0,0,C38-C37-C36)","v":397371},237976,{"$f":"IF((E38-E37-E36)<=0,0,E38-E37-E36)","v":305235},411921,418999,0,0,0,0,99,18]
[]
["Giro do Ativo",{"$f":"Demonstrativos!B45/Demonstrativos!B2","v":0.8267526981630382},{"$f":"Demonstrativos!C45/Demonstrativos!C2","v":0.87181492660024451},{"$f":"Demonstrativos!D45/Demonstrativos!D2","v":0.9953224681318944},{"$f":"Demonstrativos!E45/Demonstrativos!E2","v":0.95613253523569197},{"$f":"Demonstrativos!F45/Demonstrativos!F2","v":0.87431086987148621},{"$f":"Demonstrativos!G45/Demonstrativos!G2","v":0.81949981847448949},{"$f":"Demonstrativos!H45/Demonstrativos!H2","v":0.65244974445682291},{"$f":"Demonstrativos!I45/Demonstrativos!I2","v":0.98994695414099931},{"$f":"Demonstrativos!J45/Demonstrativos!J2","v":0.82737255180076352},{"$f":"Demonstrativos!K45/Demonstrativos!K2","v":1.7794756104488392},{"$f":"Demonstrativos!L45/Demonstrativos!L2","v":2.5259009592947885},{"$f":"Demonstrativos!M45/Demonstrativos!M2","v":2.4571352972305522}]
["Prazo Médio de Pagamento de Fornecedores",{"$f":"(Demonstrativos!B19/-Demonstrativos!B46)*360","v":21.317279720408106},{"$f":"(Demonstrativos!C19/-Demonstrativos!C46)*360","v":22.046421920723596},{"$f":"(Demonstrativos!D19/-Demonstrativos!D46)*360","v":23.863140843220524},{"$f":"(Demonstrativos!E19/-Demonstrativos!E46)*360","v":16.700308235931097},{"$f":"(Demonstrativos!F19/-Demonstrativos!F46)*360","v":16.560286130613324},{"$f":"(Demonstrativos!G19/-Demonstrativos!G46)*360","v":27.016868646096366},{"$f":"(Demonstrativos!H19/-Demonstrativos!H46)*360","v":42.972599258228627},{"$f":"(Demonstrativos!I19/-Demonstrativos!I46)*360","v":14.197819314641746},{"$f":"(Demonstrativos!J19/-Demonstrativos!J46)*360","v":13.15058298189035},{"$f":"(Demonstrativos!K19/-Demonstrativos!K46)*360","v":14.509283477857521},{"$f":"(Demonstrativos!L19/-Demonstrativos!L46)*360","v":12.437462436011689},{"$f":"(Demonstrativos!M19/-Demonstrativos!M46)*360","v":15.255515838777271}]
["Prazo Médio de Recebimento das Vendas",{"$f":"(Demonstrativos!B6/Demonstrativos!B45)*360","v":91.065966993653419},{"$f":"(Demonstrativos!C6/Demonstrativos!C45)*360","v":81.573203523527198},{"$f":"(Demonstrativos!D6/Demonstrativos!D45)*360","v":73.731237305300795},{"$f":"(Demonstrativos!E6/Demonstrativos!E45)*360","v":74.096688451796481},{"$f":"(Demonstrativos!F6/Demonstrativos!F45)*360","v":77.493029947541999},{"$f":"(Demonstrativos!G6/Demonstrativos!G45)*360","v":76.713635062543048},{"$f":"(Demonstrativos!H6/Demonstrativos!H45)*360","v":81.260347837616848},{"$f":"(Demonstrativos!I6/Demonstrativos!I45)*360","v":63.497142233311124},{"$f":"(Demonstrativos!J6/Demonstrativos!J45)*360","v":75.703775239934743},{"$f":"(Demonstrativos!K6/Demonstrativos!K45)*360","v":77.134296776311885},{"$f":"(Demonstrativos!L6/Demonstrativos!L45)*360","v":83.708326490392508},{"$f":"(Demonstrativos!M6/Demonstrativos!M45)*360","v":70.813740622420042}]
["Dias de vendas em caixa",{"$f":"(Demonstrativos!B4+Demonstrativos!B5)/Demonstrativos!B45*360","v":148.89314038727252},{"$f":"(Demonstrativos!C4+Demonstrativos!C5)/Demonstrativos!C45*360","v":122.02700841422664},{"$f":"(Demonstrativos!D4+Demonstrativos!D5)/Demonstrativos!D45*360","v":107.58836076425624},{"$f":"(Demonstrativos!E4+Demonstrativos!E5)/Demonstrativos!E45*360","v":88.815441383407858},{"$f":"(Demonstrativos!F4+Demonstrativos!F5)/Demonstrativos!F45*360","v":76.12120675535094},{"$f":"(Demonstrativos!G4+Demonstrativos!G5)/Demonstrativos!G45*360","v":83.81729560352754},{"$f":"(Demonstrativos!H4+Demonstrativos!H5)/Demonstrativos!H45*360","v":71.588959360014144},{"$f":"(Demonstrativos!I4+Demonstrativos!I5)/Demonstrativos!I45*360","v":112.50271220595025},{"$f":"(Demonstrativos!J4+Demonstrativos!J5)/Demonstrativos!J45*360","v":101.36832089968028},{"$f":"(Demonstrativos!K4+Demonstrativos!K5)/Demonstrativos!K45*360","v":36.290090887118474},{"$f":"(Demonstrativos!L4+Demonstrativos!L5)/Demonstrativos!L45*360","v":20.58219740515684},{"$f":"(Demonstrativos!M4+Demonstrativos!M5)/Demonstrativos!M45*360","v":43.547866039699919}]
["Capital Circulante Líquido",{"$f":"Demonstrativos!B3-Demonstrativos!B17","v":776549},{"$f":"Demonstrativos!C3-Demonstrativos!C17","v":574095},{"$f":"Demonstrativos!D3-Demonstrativos!D17","v":410964},{"$f":"Demonstrativos!E3-Demonstrativos!E17","v":305809},{"$f":"Demonstrativos!F3-Demonstrativos!F17","v":273463},{"$f":"Demonstrativos!G3-Demonstrativos!G17","v":281151},{"$f":"Demonstrativos!H3-Demonstrativos!H17","v":165055},{"$f":"Demonstrativos!I3-Demonstrativos!I17","v":155446},{"$f":"Demonstrativos!J3-Demonstrativos!J17","v":129242},{"$f":"Demonstrativos!K3-Demonstrativos!K17","v":40147},{"$f":"Demonstrativos!L3-Demonstrativos!L17","v":21153},{"$f":"Demonstrativos!M3-Demonstrativos!M17","v":20161}]
["Giro do estoque",{"$f":"IF(ISERR(-Demonstrativos!B46/Demonstrativos!B7),0,-Demonstrativos!B46/Demonstrativos!B7)","v":0},{"$f":"IF(ISERR(-Demonstrativos!C46/Demonstrativos!C7),0,-Demonstrativos!C46/Demonstrativos!C7)","v":0},{"$f":"IF(ISERR(-Demonstrativos!D46/Demonstrativos!D7),0,-Demonstrativos!D46/Demonstrativos!D7)","v":0},{"$f":"IF(ISERR(-Demonstrativos!E46/Demonstrativos!E7),0,-Demonstrativos!E46/Demonstrativos!E7)","v":0},{"$f":"IF(ISERR(-Demonstrativos!F46/Demonstrativos!F7),0,-Demonstrativos!F46/Demonstrativos!F7)","v":0},{"$f":"IF(ISERR(-Demonstrativos!G46/Demonstrativos!G7),0,-Demonstrativos!G46/Demonstrativos!G7)","v":0},{"$f":"IF(ISERR(-Demonstrativos!H46/Demonstrativos!H7),0,-Demonstrativos!H46/Demonstrativos!H7)","v":0},{"$f":"IF(ISERR(-Demonstrativos!I46/Demonstrativos!I7),0,-Demonstrativos!I46/Demonstrativos!I7)","v":0},{"$f":"IF(ISERR(-Demonstrativos!J46/Demonstrativos!J7),0,-Demonstrativos!J46/Demonstrativos!J7)","v":0},{"$f":"IF(ISERR(-Demonstrativos!K46/Demonstrativos!K7),0,-Demonstrativos!K46/Demonstrativos!K7)","v":0},{"$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":3.0456440935589328},{"$f":"Demonstrativos!C3/Demonstrativos!C17","v":2.5615131659472383},{"$f":"Demonstrativos!D3/Demonstrativos!D17","v":2.2303721977390305},{"$f":"Demonstrativos!E3/Demonstrativos!E17","v":1.9691884474108725},{"$f":"Demonstrativos!F3/Demonstrativos!F17","v":2.0715004995787867},{"$f":"Demonstrativos!G3/Demonstrativos!G17","v":2.3776374202526434},{"$f":"Demonstrativos!H3/Demonstrativos!H17","v":1.9848796758737148},{"$f":"Demonstrativos!I3/Demonstrativos!I17","v":2.8844223542247547},{"$f":"Demonstrativos!J3/Demonstrativos!J17","v":2.8466836224387735},{"$f":"Demonstrativos!K3/Demonstrativos!K17","v":2.0432940931888464},{"$f":"Demonstrativos!L3/Demonstrativos!L17","v":1.8573339277753009},{"$f":"Demonstrativos!M3/Demonstrativos!M17","v":2.1133753037331564}]
["Liquidez Seca",{"$f":"(Demonstrativos!B3-Demonstrativos!B7)/Demonstrativos!B17","v":3.0456440935589328},{"$f":"(Demonstrativos!C3-Demonstrativos!C7)/Demonstrativos!C17","v":2.5615131659472383},{"$f":"(Demonstrativos!D3-Demonstrativos!D7)/Demonstrativos!D17","v":2.2303721977390305},{"$f":"(Demonstrativos!E3-Demonstrativos!E7)/Demonstrativos!E17","v":1.9691884474108725},{"$f":"(Demonstrativos!F3-Demonstrativos!F7)/Demonstrativos!F17","v":2.0715004995787867},{"$f":"(Demonstrativos!G3-Demonstrativos!G7)/Demonstrativos!G17","v":2.3776374202526434},{"$f":"(Demonstrativos!H3-Demonstrativos!H7)/Demonstrativos!H17","v":1.9848796758737148},{"$f":"(Demonstrativos!I3-Demonstrativos!I7)/Demonstrativos!I17","v":2.8844223542247547},{"$f":"(Demonstrativos!J3-Demonstrativos!J7)/Demonstrativos!J17","v":2.8466836224387735},{"$f":"(Demonstrativos!K3-Demonstrativos!K7)/Demonstrativos!K17","v":2.0432940931888464},{"$f":"(Demonstrativos!L3-Demonstrativos!L7)/Demonstrativos!L17","v":1.8573339277753009},{"$f":"(Demonstrativos!M3-Demonstrativos!M7)/Demonstrativos!M17","v":2.1133753037331564}]
["Liquidez Geral",{"$f":"Demonstrativos!B2/(Demonstrativos!B17+Demonstrativos!B25)","v":2.0899372589695497},{"$f":"Demonstrativos!C2/(Demonstrativos!C17+Demonstrativos!C25)","v":2.3734501413455686},{"$f":"Demonstrativos!D2/(Demonstrativos!D17+Demonstrativos!D25)","v":2.7993911030100005},{"$f":"Demonstrativos!E2/(Demonstrativos!E17+Demonstrativos!E25)","v":2.2753252230939434},{"$f":"Demonstrativos!F2/(Demonstrativos!F17+Demonstrativos!F25)","v":1.9565420206885062},{"$f":"Demonstrativos!G2/(Demonstrativos!G17+Demonstrativos!G25)","v":1.8157903846530117},{"$f":"Demonstrativos!H2/(Demonstrativos!H17+Demonstrativos!H25)","v":1.7902390925016434},{"$f":"Demonstrativos!I2/(Demonstrativos!I17+Demonstrativos!I25)","v":5.1498539028802002},{"$f":"Demonstrativos!J2/(Demonstrativos!J17+Demonstrativos!J25)","v":5.750377227682395},{"$f":"Demonstrativos!K2/(Demonstrativos!K17+Demonstrativos!K25)","v":2.6177720185240259},{"$f":"Demonstrativos!L2/(Demonstrativos!L17+Demonstrativos!L25)","v":2.2104840866541857},{"$f":"Demonstrativos!M2/(Demonstrativos!M17+Demonstrativos!M25)","v":2.4356605800214823}]
["Liquidez Imediada",{"$f":"(Demonstrativos!B4+Demonstrativos!B5)/Demonstrativos!B17","v":1.9311084241499852},{"$f":"(Demonstrativos!C4+Demonstrativos!C5)/Demonstrativos!C17","v":1.4860207859040997},{"$f":"(Demonstrativos!D4+Demonstrativos!D5)/Demonstrativos!D17","v":1.2651369994251773},{"$f":"(Demonstrativos!E4+Demonstrativos!E5)/Demonstrativos!E17","v":1.0001584630353277},{"$f":"(Demonstrativos!F4+Demonstrativos!F5)/Demonstrativos!F17","v":0.93577963677683518},{"$f":"(Demonstrativos!G4+Demonstrativos!G5)/Demonstrativos!G17","v":1.1279289697278545},{"$f":"(Demonstrativos!H4+Demonstrativos!H5)/Demonstrativos!H17","v":0.80541085632111897},{"$f":"(Demonstrativos!I4+Demonstrativos!I5)/Demonstrativos!I17","v":1.6656928112498484},{"$f":"(Demonstrativos!J4+Demonstrativos!J5)/Demonstrativos!J17","v":1.4081387706112651},{"$f":"(Demonstrativos!K4+Demonstrativos!K5)/Demonstrativos!K17","v":0.57443933369714928},{"$f":"(Demonstrativos!L4+Demonstrativos!L5)/Demonstrativos!L17","v":0.33862927086288658},{"$f":"(Demonstrativos!M4+Demonstrativos!M5)/Demonstrativos!M17","v":0.74442235476032692}]

{"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)",{"$f":"AVERAGE(OFFSET(Indicadores!B10,0,0,1,D9))","v":0.15604367873333616},{"$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)",{"$f":"AVERAGE(OFFSET(Indicadores!B11,0,0,1,D10))","v":0.15666079535770652},{"$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":8.571211329550861E-2}]
[null,"Custo da dívida para empresas de capital aberto (em US$)",{"$f":"C13+C15+C19","v":8.0999999999999989E-2}]
[null,{"$f":"B24","v":"US T-Bond (Rf)"},{"$f":"Parametros_de_entrada!C18","v":0.02}]
[null,"Tipó 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":8.9999999999999993E-3}]
[null,"Cobertura dos Juros",{"$f":"C17/C18","v":6.0020751910905128}]
[null,"EBIT",{"$f":"Parametros_de_entrada!C13","v":347076}]
[null,"Juros",{"$f":"Parametros_de_entrada!C14","v":57826}]
[null,"Country Default Spread (CDS)",{"$f":"C25","v":5.1999999999999998E-2}]
[null,"Alíquota marginal de IR+CSLL",{"$f":"Analise_Fundamentalista!C6","v":0.33999999999999997}]
[]
[null,"Cálculo do custo do capital próprio (Ke)"]
[null,null,"Parâmetros"]
[null,"US T-Bond (Rf)",{"$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":0.23901276205216035}]
[null,"1-Média móvel dos últimos 5 anos de empresas do setor",{"$f":"Parametros_de_entrada!C27","v":0.48200000000000004}]
[null,"2- Endividamento médio mercados emergentes (Damodaran)",{"$f":"Parametros_de_entrada!C28","v":0.24460000000000001}]
[null,"3- Endividamento histórico da empresa em análise",{"$f":"Parametros_de_entrada!C29","v":0.23901276205216035}]
[null,"4- Outro valor",{"$f":"Parametros_de_entrada!C30","v":0}]
[null,"Relação D/CP (opções 1 a 4, acima)",{"$f":"C32/(1-C32)","v":0.31408248408568318},"=D/(D+CP) / [1- D/(D+CP)]"]
[null,"Relação D/CP (a valor de mercado - vide WACC modo 3, abaixo)",{"$f":"(D90/D91)/(1-(D90/D91))","v":7.5914665128690453E-2},"=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$20)*C37))","v":1.2676591614713784}]
[null,"Beta Alavancado - D/CP a valor de mercado (vide WACC, modo 3)",{"$f":"IF(C27=1,C28*(1+(1-$C$20)*C38),C29*(1+(1-$C$20)*C38))","v":1.1026088629341824}]
[null,"US Risk Premium",{"$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":0.16812527440352409},{"$f":"C24+C25*C26+C40*C41","v":0.16142423228291392},"Inflação BRASIL",{"$f":"Parametros_de_entrada!C34","v":7.9337722980479031E-2}]
[null,"KCp nominal R$",{"$f":"C44*((1+F44)/(1+F45))","v":0.17790583416683128},{"$f":"D44*((1+F44)/(1+F45))","v":0.17081496402560023},"Inflação EUA",{"$f":"Parametros_de_entrada!C35","v":0.02}]
[null,"KCp real R$",{"$f":"(1+C45)/(1+F44)-1","v":9.1322770517245244E-2},{"$f":"(1+D45)/(1+F44)-1","v":8.4753121379392171E-2},"Fonte: http://www.portalbrasil.net/ipca.htm"]
[]
[null,"O custo médio ponderado do capital (WACC) é uma média ponderada dos custos das diversas fontes de recursos que financiam os ativos da empresa. O enfoque do CMPC parte da idéia de que o projeto é financiado simultaneamente com capital próprio e capital de terceiros; portanto, o CMPC é igual à soma das rentabilidades médias dessas fontes de recursos, ponderadas pela participação de cada fonte no financiamento total. Essa média ponderada é a seguinte:"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"onde:"]
[null,"K = custo médio ponderado do capital;"]
[null,"Kcp = custo do capital próprio;"]
[null,"Kd = custo da dívida;"]
[null,"D= valor da dívida (passivo oneroso);"]
[null,"PL= valor do patrimônio líquido;"]
[null,"AT= ativo total;"]
[null,"T= alíquota de imposto de renda."]
[]
[null,"Apresentaremos duas metodologias para o cálculo do WACC: cálculo do WACC usando o valor do patrimônio líquido e o valor da dívida líquida onerosa contábil e o cálculo do WACC usando o valor do equity e da dívida líquida onerosa contábil. Recomenda-se usar o WACC pelo valor do equity (segundo modo)."]
[]
[]
[null,"Cálculo do WACC pelo valor do patrimônio líquido e passivo oneroso contábil (dívida líquida):"]
[null,"Custo da dívida (Kd) - 1: Dívida contábil; 2: Dívida líquida; 3: Rf+Risco da empresa + CDS",null,{"$f":"IF(E70=1,C9,IF(E70=2,C10,C11))","v":8.571211329550861E-2},{"$f":"Parametros_de_entrada!D39","v":3}]
[]
[null,"Modo 1 - Wacc conforme levantamento do Assaf Neto","Parâmetros"]
[null,"Wacc Assaf Neto para empresas brasileiras de capital aberto",{"$f":"(1+C74)/(1+F44)-1","v":7.7512603551459502E-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":0.16300000000000001},"--> Nominal R$"]
[null,"Setor escolhido",{"$f":"INDEX(Endividamento_Brasil!A1:P37,Parametros_de_entrada!C5+1,1)","v":"Softwares, serviços computacionais"}]
[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":0.23901276205216035},{"$f":"IF(D32=1,B33,IF(D32=2,B34,B35))","v":"3- Endividamento histórico da empresa em análise"}]
[null,"CP/(D+CP)",{"$f":"1-C79","v":0.76098723794783962}]
[null,"WACC nominal R$",{"$f":"D70*C79*(1-$C$20)+C45*C80","v":0.14890502005788089}]
[null,"WACC real R$",{"$f":"(1+C81)/(1+F44)-1","v":6.4453688216602911E-2}]
[]
[null,"Modo 3 - Wacc usando D/(D+CP) a valor de mercado",null,"Ano do valuation"]
[null,null,"Quantidade de ações",{"$f":"\"31/12/\"&Parametros_de_entrada!C6","v":"31/12/2014"}]
[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",{"$f":"Parametros_de_entrada!C55","v":162774000},{"$f":"Parametros_de_entrada!D55","v":36.200000000000003}]
[null,"Market value of equity",null,{"$f":"SUMPRODUCT($C$86:$C$88,D86:D88)/1000","v":5892418.7999999998}]
[null,"Dívida (líquida)",null,{"$f":"Indicadores!B39","v":447321}]
[null,"Valor total da Empresa",null,{"$f":"SUM(D89:D90)","v":6339739.7999999998}]
[null,"WACC nominal R$",null,{"$f":"D70*D90/D91*(1-$C$20)+D45*D89/D91","v":0.16275403794624729}]
[null,"WACC real R$",null,{"$f":"(1+D92)/(1+F44)-1","v":7.7284721167182768E-2}]
[]
[null,"PASSO 2"]
[null,"Os três principais e mais usados indicadores de rentabilidade são: o retorno operacional sobre os ativos (ROA — return on assets), o retorno sobre o patrimônio líquido (ROE — return on equity) e o retorno sobre o investimento (ROI — return on investment). O ROA mede a eficiência com que a administração emprega os ativos, o ROE mede a lucratividade dos recursos aplicados pelos acionistas e o ROI mede o retorno sobre o capital investido. As principais bases de comparação adotadas para a análise da rentabilidade de uma empresa são o ativo total, o patrimônio líquido, o capital investido e as receitas de vendas. Os resultados normalmente utilizados são o lucro operacional (lucro gerado pelos ativos) e o lucro líquido."]
[]
[]
[]
[]
[]
[null,"A alavancagem financeira (GAF) mede o efeito sobre a rentabilidade e sobre o valor da empresa causado pelos custos fixos de obrigações de dívida. A alavancagem financeira é favorável quando os recursos de terceiros tomados pela empresa para serem aplicados nas operações rendem mais do que custam, aumentando dessa maneira o retorno dos proprietários (ROE).  "]
[]
[]
[]
[null,"Resultados","Parâmetros"]
[null,"Equity Book Value (Valor contábil do Patrimônio Líquido)",{"$f":"Demonstrativos!B33","v":1118062},"[R$ 1.000]"]
[null,"Debt book value (Valor contábil da dívida)",{"$f":"Demonstrativos!B21+Demonstrativos!B27","v":482490},"[R$ 1.000]"]
[null,"Ativo total",{"$f":"Demonstrativos!B2","v":2143866},"[R$ 1.000]"]
[null,"Equity market value (valor de mercado das ações)",{"$f":"D89","v":5892418.7999999998},"[R$ 1.000]"]
[null,"Debt market value (dívida líquida do excendente de caixa)",{"$f":"D90","v":447321},"[R$ 1.000]"]
[null,"EBIT",{"$f":"Demonstrativos!B55","v":347076},"[R$ 1.000]"]
[null,null,"Nominal","Real"]
[null,"WACC - Instituto Assaf para empresas do setor (nominal R$)",{"$f":"C74","v":0.16300000000000001},{"$f":"C73","v":7.7512603551459502E-2},"ao ano"]
[null,"WACC - Dívida líquida",{"$f":"C81","v":0.14890502005788089},{"$f":"C82","v":6.4453688216602911E-2},"ao ano"]
[null,"WACC conforme equity de mercado",{"$f":"D92","v":0.16275403794624729},{"$f":"D93","v":7.7284721167182768E-2},"ao ano"]
[null,"Capital investido",{"$f":"Indicadores!B20","v":800000},"[R$ 1.000]"]
[null,"Nopat",{"$f":"Demonstrativos!B55*(1-Custo_de_capital_Empresa!C20)","v":229070.16},"[R$ 1.000]"]
[null,"EVA (usando WACCnominal baseado em equity a valor de mercado)",{"$f":"(C131-C116)*C117","v":98866.929643002193},"[R$ 1.000]"]
[null,"MVA",{"$f":"C119/C116","v":607462.22269247123},"[R$ 1.000]"]
[null,"Valor da empresa [NOPAT * (1-Taxa de reinvestimento)] / (Wacc - g)",{"$f":"C118*(1-C133)/(D116-C132)","v":2963977.3106572265},"[R$ 1.000]"]
[null,"Valor da empresa/EBIT",{"$f":"C121/C112","v":8.5398509567277099}]
[null,"Valor da empresa/Capital Investido",{"$f":"C121/C117","v":3.704971638321533}]
[null,"Valor patrimonial (contábil)",{"$f":"Demonstrativos!B33","v":1118062},"[R$ 1.000]"]
[null,"Valor de mercado da empresa",{"$f":"D91","v":6339739.7999999998},"[R$ 1.000]"]
[null,"Valor do Equity (Market value of equity)",{"$f":"D89","v":5892418.7999999998},"[R$ 1.000]"]
[null,"P/L",{"$f":"D88/C128","v":22.422026210444606}]
[null,"LPA",{"$f":"Demonstrativos!B62/SUM(C86:C88)*1000","v":1.6144838856328405}]
[null,"ROA",{"$f":"C118/C109","v":0.10684910344209946}]
[null,"ROE",{"$f":"Indicadores!B30","v":0.23504599923796712}]
[null,"ROCE ou ROI",{"$f":"C118/C117","v":0.28633770000000003}]
[null,"g (taxa de crescimento do fluxo de caixa livre)",{"$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":2.1997938369724963}]

{"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$/ação]",null,"Rótulo de dados"]
[null,null,null,"P90","P10","P90","P10"]
[null,null,"Nopat/Receitas",16.565935811514894,52.357631849658404,-0.3,0.3]
[null,null,"Investimentos/Receitas",21.577812364184954,47.345755296988322,0.3,-0.3]
[null,null,"∆NCG/Receitas",32.529513118875172,36.394054542298122,0.3,-0.3]
[null,null,"Depreciação/Receitas",27.899266111443666,41.024301549729614,-0.3,0.3,null,null,"Base R$/ação",null,{"$f":"Resumo!H3","v":34.461783830586654}]
[null,null,"Cresc vendas",20.155385750625726,59.442829601443279,-0.3,0.3]
[]
[null,null,null,{"$f":"(1+Analise_Fundamentalista!C4)/(1+Parametros_de_entrada!C34)-1","v":0.18911606976353412}]
[]
[]
[null,null,{"$f":"Demonstrativos!B55","v":347076}]
[null,null,{"$f":"-Demonstrativos!B57","v":57826}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"Parametros_de_entrada!C55","v":162774000}]

{"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)",{"$f":"(H9-H10)/S1","v":5.9288197113930021},1]
["Simulação de Monte Carlo sobre FC Descontado",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H10+U1","v":10.928819711393002},{"$f":"FREQUENCY(BL25:BL5025,R2:R23)","v":1330},{"$f":"S2/SUM($S$2:$S$22)","v":0.2659468106378724},{"$f":"SUM($T$2:T2)","v":0.2659468106378724},2,{"$f":"R2","v":10.928819711393002}]
["(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$1","v":16.857639422786004},250,{"$f":"S3/SUM($S$2:$S$22)","v":4.9990001999600082E-2},{"$f":"SUM($T$2:T3)","v":0.31593681263747248},3,{"$f":"R3","v":16.857639422786004}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R3+$U$1","v":22.786459134179005},306,6.1187762447510501E-2,{"$f":"SUM($T$2:T4)","v":0.37712457508498298},4,22.786459134179005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.715278845572008,311,6.2187562487502498E-2,{"$f":"SUM($T$2:T5)","v":0.43931213757248549},5,28.715278845572008]
[null,"Distrib cumulativa?",true,"Verdadeiro/Falso",null,"Resultados ($ milhões)",null,null,null,null,null,null,null,null,null,null,null,34.644098556965012,310,6.1987602479504099E-2,{"$f":"SUM($T$2:T6)","v":0.50129974005198963},6,34.644098556965012]
[null,null,null,null,null,"VPL médio",null,{"$f":"AVERAGE(BL26:BL5025)","v":31.864699861361309},{"$f":"NORMDIST(H7,$H$7,$H$8,$C$6)","v":0.5},null,null,null,null,null,null,null,null,40.572918268358016,347,6.9386122775444911E-2,{"$f":"SUM($T$2:T7)","v":0.5706858628274345},7,40.572918268358016]
[null,"Valor base - R$/ação",null,{"$f":"BL25","v":34.461783830586661},null,"Desv padrão do VPL",null,{"$f":"STDEV(BL26:BL5025)","v":35.208881005095712},null,null,null,null,null,null,null,null,null,46.50173797975102,339,6.7786442711457714E-2,{"$f":"SUM($T$2:T8)","v":0.63847230553889223},8,46.50173797975102]
[null,"Cresc. das receitas",null,null,null,"VPL máximo",null,{"$f":"MAX(BL26:BL5025)","v":123.57639422786005},null,null,null,null,null,null,null,null,null,52.430557691144024,319,6.3787242551489695E-2,{"$f":"SUM($T$2:T9)","v":0.70225954809038194},9,52.430557691144024]
[null,"Crescimento esperado (real)",null,{"$f":"(1+Analise_Fundamentalista!C4)/(1+Parametros_de_entrada!C34)-1","v":0.18911606976353412},null,"VPL mínimo",null,5,null,null,null,null,null,null,null,null,null,58.359377402537028,283,5.6588682263547289E-2,{"$f":"SUM($T$2:T10)","v":0.75884823035392923},10,58.359377402537028]
[null,"Distribuição",null,"Lognormal",null,"\"+ 1 x Desvio Padrao",null,{"$f":"H7+H8","v":67.073580866457021},{"$f":"NORMDIST(H11,$H$7,$H$8,$C$6)","v":0.84134474606854304},null,null,null,null,null,null,null,null,64.288197113930025,303,6.0587882423515295E-2,{"$f":"SUM($T$2:T11)","v":0.81943611277744455},11,64.288197113930025]
[null,"Desvio -padrão",null,0.1,null,"\"- 1 x Desvio Padrao",null,{"$f":"H7-H8","v":-3.3441811437344029},{"$f":"NORMDIST(H12,$H$7,$H$8,$C$6)","v":0.15865525393145699},null,null,null,null,null,null,null,null,70.217016825323029,245,4.8990201959608078E-2,{"$f":"SUM($T$2:T12)","v":0.86842631473705267},12,70.217016825323029]
[null,"Margem operacional (antes dos impostos)",null,null,null,"Prob Ação > Valor base da ação",null,{"$f":"1-NORMDIST(D8,$H$7,$H$8,TRUE)","v":0.47059980879398855},null,null,null,null,null,null,null,null,null,76.145836536716033,175,3.4993001399720058E-2,{"$f":"SUM($T$2:T13)","v":0.90341931613677273},13,76.145836536716033]
[null,"Margem esperada",null,{"$f":"Analise_Fundamentalista!C5","v":0.14998249953981538},null,{"$f":"\"VaR (\"&G14&\")\"","v":"VaR (0,05)"},0.05,{"$f":"_xlfn.NORM.INV(G14,H7,H8)","v":-26.048755760773183},"D Normal",null,null,null,null,null,null,null,null,82.074656248109036,138,2.7594481103779243E-2,{"$f":"SUM($T$2:T14)","v":0.931013797240552},14,82.074656248109036]
[null,"Distribuição",null,"Uniforme",null,{"$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":{"$error":"#N/A"}},"Amostra",null,null,null,null,null,null,null,null,88.00347595950204,138,2.7594481103779243E-2,{"$f":"SUM($T$2:T15)","v":0.95860827834433127},15,88.00347595950204]
[null,"Mínimo",null,{"$f":"D14-10%","v":4.9982499539815373E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,93.932295670895044,84,1.6796640671865627E-2,{"$f":"SUM($T$2:T16)","v":0.97540491901619686},16,93.932295670895044]
[null,"Máximo",null,{"$f":"D14+10%","v":0.24998249953981538},null,null,null,null,null,null,null,null,null,null,null,null,null,99.861115382288048,57,1.1397720455908818E-2,{"$f":"SUM($T$2:T17)","v":0.98680263947210567},17,99.861115382288048]
[null,"Investimento/receitas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,105.78993509368105,39,7.7984403119376123E-3,{"$f":"SUM($T$2:T18)","v":0.99460107978404333},18,105.78993509368105]
[null,"Valor esperado",null,{"$f":"Analise_Fundamentalista!C13","v":7.1265936100430666E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,111.71875480507406,19,3.7992401519696059E-3,{"$f":"SUM($T$2:T19)","v":0.99840031993601297},19,111.71875480507406]
[null,"Distribuição",null,"Lognormal",null,null,null,null,null,null,null,null,null,null,null,null,null,117.64757451646706,5,9.9980003999200159E-4,{"$f":"SUM($T$2:T20)","v":0.99940011997600497},20,117.64757451646706]
[null,"Desvio-padrão",null,7.0000000000000007E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,123.57639422786006,3,5.9988002399520091E-4,{"$f":"SUM($T$2:T21)","v":1.0000000000000002},21,123.57639422786006]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,129.50521393925305,0,0,{"$f":"SUM($T$2:T22)","v":1.0000000000000002},22,129.50521393925305]
[]
[null,"Rec 1","Nopat 1","Invest 1","Dep 1","∆NCG 1","Rec 2","Nopat 2","Invest 2","Dep 2","∆NCG 2","Rec 3","Nopat 3","Invest 3","Dep 3","∆NCG 3","Rec 4","Nopat 4","Invest 4","Dep 4","∆NCG 4","Rec 5","Nopat 5","Invest 5","Dep 5","∆NCG 5","Rec 6","Nopat 6","Invest 6","Dep 6","∆NCG 6","Rec 7","Nopat 7","Invest 7","Dep 7","∆NCG 7","Rec 8","Nopat 8","Invest 8","Dep 8","∆NCG 8","Rec 9","Nopat 9","Invest 9","Dep 9","∆NCG 9","Rec 10","Nopat 10","Invest 10","Dep 10","∆NCG 10","FC 1","FC 2","FC 3","FC 4","FC 5","FC 6","FC 7","FC 8","FC 9","FC 10","Terminal","VPL FCL","Valor por ação","Prob"]
["Base",{"$f":"Demonstrativos!$B$45*(1+Monte_Carlo!$D$10)","v":2107645.2105041668},{"$f":"$D$14*(1-Analise_Fundamentalista!$C$6)*B25","v":208632.53189759329},{"$f":"-$D$19*B25","v":-150203.3088941687},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B25","v":76506.834764605635},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!$B$25","v":-22526.70733827784},{"$f":"B25*(1+Monte_Carlo!$D$10)","v":2506234.7891706512},{"$f":"$D$14*(1-Analise_Fundamentalista!$C$6)*G25","v":248088.29635488128},{"$f":"-$D$19*G25","v":-178609.16833771195},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G25","v":90975.506665335968},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G25","v":-26786.869694806304},{"$f":"G25*(1+Monte_Carlo!$D$10)","v":2980204.0624032444},{"$f":"$D$14*(1-Analise_Fundamentalista!$C$6)*L25","v":295005.77991584735},{"$f":"-$D$19*L25","v":-212387.03227747351},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L25","v":108180.43693063052},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L25","v":-31852.697212755993},{"$f":"L25*(1+Monte_Carlo!$D$10)","v":3543808.5417782641},{"$f":"$D$14*(1-Analise_Fundamentalista!$C$6)*Q25","v":350796.11357105855},{"$f":"-$D$19*Q25","v":-252552.83309053016},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q25","v":128639.09598825325},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q25","v":-37876.554121000285},{"$f":"Q25*(1+Monte_Carlo!$D$10)","v":4213999.6851938106},{"$f":"$D$14*(1-Analise_Fundamentalista!$C$6)*V25","v":417137.29585793952},{"$f":"-$D$19*V25","v":-300314.63229225704},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V25","v":152966.81623948572},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V25","v":-45039.619172549654},{"$f":"V25*(1+Monte_Carlo!$D$10)","v":5010934.7436424345},{"$f":"$D$14*(1-Analise_Fundamentalista!$C$6)*AA25","v":496024.66180238157},{"$f":"-$D$19*AA25","v":-357108.95524384966},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA25","v":181895.299330938},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA25","v":-53557.334934108563},{"$f":"AA25*(1+Monte_Carlo!$D$10)","v":5958583.0282016341},{"$f":"$D$14*(1-Analise_Fundamentalista!$C$6)*AF25","v":589830.89634823415},{"$f":"-$D$19*AF25","v":-424643.99733692833},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF25","v":216294.62344886659},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF25","v":-63685.887623856404},{"$f":"AF25*(1+Monte_Carlo!$D$10)","v":7085446.8318548249},{"$f":"$D$14*(1-Analise_Fundamentalista!$C$6)*AK25","v":701377.39729071478},{"$f":"-$D$19*AK25","v":-504951.00116196484},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK25","v":257199.41254649981},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK25","v":-75729.912390682221},{"$f":"AK25*(1+Monte_Carlo!$D$10)","v":8425418.6892136931},{"$f":"$D$14*(1-Analise_Fundamentalista!$C$6)*AP25","v":834019.13408731145},{"$f":"-$D$19*AP25","v":-600445.3499248774},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP25","v":305839.95459278364},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP25","v":-90051.655785544805},{"$f":"AP25*(1+Monte_Carlo!$D$10)","v":10018800.757830014},{"$f":"$D$14*(1-Analise_Fundamentalista!$C$6)*AU25","v":991745.55483348982},{"$f":"-$D$19*AU25","v":-713999.2146104601},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU25","v":363679.20478202862},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU25","v":-107081.87100340566},{"$f":"SUM(C25:F25)","v":112409.35042975238},{"$f":"SUM(H25:K25)","v":133667.76498769899},{"$f":"SUM(M25:P25)","v":158946.48735624834},{"$f":"SUM(R25:U25)","v":189005.82234778136},{"$f":"SUM(W25:Z25)","v":224749.86063261857},{"$f":"SUM(AB25:AE25)","v":267253.67095536133},{"$f":"SUM(AG25:AJ25)","v":317795.63483631599},{"$f":"SUM(AL25:AO25)","v":377895.89628456754},{"$f":"SUM(AQ25:AT25)","v":449362.08296967298},{"$f":"SUM(AV25:AY25)","v":534343.67400165275},{"$f":"BI25*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":7448306.3037659163},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ25:BI25)+Monte_Carlo!BJ25/(1+Analise_Fundamentalista!$C$10)^10","v":5231623.401239913},{"$f":"(BK25+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":34.461783830586661},{"$f":"_xlfn.NORM.DIST(BL25,$H$7,$H$8,$C$6)","v":0.52940019120601145}]
[1,{"$f":"B$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":2170499.1545945685},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B26","v":81691.765534312755},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*B26)","v":-113380.05016767253},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B26","v":78788.412466043272},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B26","v":-23198.49611777658},{"$f":"G$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":3028295.3540351992},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G26","v":343223.01207707752},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*G26)","v":-143011.60425039643},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G26","v":109926.13515543862},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G26","v":-32366.701394633299},{"$f":"L$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":3999479.3411064697},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L26","v":320238.89375557995},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*L26)","v":-599240.01333448105},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L26","v":145179.79760990784},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L26","v":-42746.805854028062},{"$f":"Q$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":4538741.8006958906},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q26","v":429785.69615282724},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*Q26)","v":-142577.11105277334},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q26","v":164754.84927654653},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q26","v":-48510.492998879592},{"$f":"V$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":4810566.4598107589},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V26","v":433091.916631361},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*V26)","v":-217134.44660596788},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V26","v":174621.99587987442},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V26","v":-51415.780147157755},{"$f":"AA$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":5849414.7022852702},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA26","v":337091.24078408623},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AA26)","v":-549748.15589994064},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA26","v":212331.84876990915},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA26","v":-62519.086439163941},{"$f":"AF$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":7445896.5926541304},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF26","v":845863.22614550381},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AF26)","v":-93506.698924898083},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF26","v":270283.62147928192},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF26","v":-79582.432839195419},{"$f":"AK$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":8696581.5223588478},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK26","v":1140458.0741131941},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AK26)","v":-865935.47154954926},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK26","v":315683.07712894148},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK26","v":-92949.869276523197},{"$f":"AP$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":9573369.8339215834},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP26","v":674860.67013033002},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AP26)","v":-600771.76837249473},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP26","v":347510.20730338938},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP26","v":-102321.06400785649},{"$f":"AU$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":10064385.966876419},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU26","v":698945.45078118925},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AU26)","v":-2548749.7416421473},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU26","v":365333.93302511325},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU26","v":-107569.08994235456},{"$f":"SUM(C26:F26)","v":23901.631714906922},{"$f":"SUM(H26:K26)","v":277770.84158748644},{"$f":"SUM(M26:P26)","v":-176568.12782302132},{"$f":"SUM(R26:U26)","v":403452.94137772085},{"$f":"SUM(W26:Z26)","v":339163.68575810979},{"$f":"SUM(AB26:AE26)","v":-62844.152785109203},{"$f":"SUM(AG26:AJ26)","v":943057.71586069232},{"$f":"SUM(AL26:AO26)","v":497255.81041606324},{"$f":"SUM(AQ26:AT26)","v":319278.0450533682},{"$f":"SUM(AV26:AY26)","v":-1592039.4477781991},{"$f":"BI26*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-22191705.510288663},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ26:BI26)+Monte_Carlo!BJ26/(1+Analise_Fundamentalista!$C$10)^10","v":-9686368.8808053713},{"$f":"(BK26+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-57.186712133420393},5.7156295303133755E-3]
[2,{"$f":"B$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":2481056.7513025887},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B27","v":247685.92902237299},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*B27)","v":-319632.4105549443},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B27","v":90061.552090216544},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B27","v":-26517.764492669248},2637734.2257438349,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G27","v":225590.84910983875},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*G27)","v":-334154.18848111632},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G27","v":95748.893388776356},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G27","v":-28192.347859759855},3651237.7773099989,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L27","v":490371.83081026439},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*L27)","v":-458643.14041005739},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L27","v":132538.74225260163},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L27","v":-39024.767746489662},4574121.4264359577,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q27","v":593859.21346300305},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*Q27)","v":-110040.44198114486},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q27","v":166039.11816916597},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q27","v":-48888.63371763636},5226387.9434229806,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V27","v":520694.33827936003},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*V27)","v":-395001.85486846772},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V27","v":189716.18031838501},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V27","v":-55860.118700732586},6157867.3713972028,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA27","v":442148.24973274075},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AA27)","v":-78209.506490673637},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA27","v":223528.58020783612},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA27","v":-65815.857152833079},7689236.4888969883,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF27","v":354807.90574186895},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AF27)","v":-916037.22177860455},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF27","v":279116.78046671668},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF27","v":-82183.272202039851},7407760.7625131104,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK27","v":977353.95096621907},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AK27)","v":-890396.88464366493},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK27","v":268899.30326449464},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK27","v":-79174.833552366908},11267273.413805719,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP27","v":425526.35039141722},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AP27)","v":-1812145.2455400561},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP27","v":408998.35561577504},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP27","v":-120425.66245409277},11877928.177218331,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU27","v":1151169.0800444658},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AU27)","v":-1756197.4163385693},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU27","v":431164.92466154555},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU27","v":-126952.39715856926},{"$f":"SUM(C27:F27)","v":-8402.6939350240173},{"$f":"SUM(H27:K27)","v":-41006.793842261075},{"$f":"SUM(M27:P27)","v":125242.66490631897},{"$f":"SUM(R27:U27)","v":600969.2559333879},{"$f":"SUM(W27:Z27)","v":259548.54502854473},{"$f":"SUM(AB27:AE27)","v":521651.46629707009},{"$f":"SUM(AG27:AJ27)","v":-364295.80777205882},{"$f":"SUM(AL27:AO27)","v":276681.53603468183},{"$f":"SUM(AQ27:AT27)","v":-1098046.2019869566},{"$f":"SUM(AV27:AY27)","v":-300815.80879112711},{"$f":"BI27*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4193122.1307664705},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ27:BI27)+Monte_Carlo!BJ27/(1+Analise_Fundamentalista!$C$10)^10","v":-1744473.7924149586},{"$f":"(BK27+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-8.3957806063312237},{"$f":"_xlfn.NORM.DIST(BL27,$H$7,$H$8,$C$6)","v":0.12642068335907433}]
[3,{"$f":"B$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":2140692.8966483544},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B28","v":243052.18758464543},-41201.696083856077,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B28","v":77706.455009315192},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B28","v":-22879.924070518697},2877041.8812756925,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G28","v":183461.92881074594},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*G28)","v":-92387.713097005588},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G28","v":104435.68335154311},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G28","v":-30750.090260192628},3607238.0727956179,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L28","v":241665.25461745914},-342595.37902596302,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L28","v":130941.56730769333},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L28","v":-38554.494826917457},3955742.9778223014,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q28","v":212927.11373366398},-161260.23968400451,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q28","v":143592.18186589645},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q28","v":-42279.347549929822},5049780.4688131837,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V28","v":733817.89753695717},-192358.59711184766,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V28","v":183305.38650411973},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V28","v":-53972.521644805151},5859382.0166279012,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA28","v":622869.12830448139},-1137127.0966205152,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA28","v":212693.65903458654},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA28","v":-62625.618018590132},6948027.9578036834,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF28","v":604570.26303625084},-713352.65564619226,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF28","v":252211.15217033625},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF28","v":-74261.166729373683},8246611.7608285146,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK28","v":827354.06155051501},-1092941.7615344201,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK28","v":299349.3213227471},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK28","v":-88140.550763829218},10486915.161696881,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP28","v":1244564.6050301136},-613522.82377388619,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP28","v":380671.6051960467},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP28","v":-112085.12113496781},10967009.197272804,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU28","v":1732196.9000597964},-1686469.0016613475,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU28","v":398098.86233981122},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU28","v":-117216.4106804623},256677.02243958588,164759.80880509084,-8543.0519277280036,152979.70836562611,670792.16528442409,-364189.92730003747,69167.592831021146,-54378.929424987189,899628.26531730639,326610.35005779786,{"$f":"BI28*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":4552676.5779642472},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ28:BI28)+Monte_Carlo!BJ28/(1+Analise_Fundamentalista!$C$10)^10","v":3505416.9113012711},{"$f":"(BK28+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":23.856856201243879},0.41004151908047737]
[4,2169017.2184538278,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B29","v":96894.155771087404},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*B29)","v":-121063.28011464512},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B29","v":78734.618666742375},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B29","v":-23182.657046964228},{"$f":"G$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":2708902.7463357789},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G29","v":420639.4027527885},-12352.349774089238,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G29","v":98332.287509491216},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G29","v":-28953.003603469882},3282948.9593805005,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L29","v":469768.47209402762},-164140.75625826229,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L29","v":119169.97809886439},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L29","v":-35088.462728875456},4978744.7264358178,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q29","v":600912.24912746472},-121130.36530757204,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q29","v":180726.81218935343},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q29","v":-53213.285046957906},5740940.322817158,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V29","v":828770.03333685955},-426344.59860727139,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V29","v":208394.26412103232},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V29","v":-61359.702218422659},6134354.2662095828,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA29","v":890713.65571893216},-1038325.1930874073,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA29","v":222675.06214681402},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA29","v":-65564.546905484109},7509708.8159963815,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF29","v":1015350.4058873012},-826892.51428823767,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF29","v":272599.98440548807},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF29","v":-80264.463796147553},8589583.9005691409,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK29","v":1131059.9158162638},-1000094.0382879614,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK29","v":311799.09830286918},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK29","v":-91806.268778708909},10652381.831037298,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP29","v":914024.89816084888},-683808.40566391044,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP29","v":386677.9914071532},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP29","v":-113853.64423168935},14551595.926940223,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU29","v":1741982.9564308133},-1128999.4226750645,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU29","v":528218.19326859759},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU29","v":-155528.80585278667},31382.837276220427,477666.3368847206,389709.23120575427,607295.41096228815,549459.99663219787,9498.9778728547972,380793.41220840404,350958.70705246262,503040.8396724023,985672.92117155972,{"$f":"BI29*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":13739460.555849649},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ29:BI29)+Monte_Carlo!BJ29/(1+Analise_Fundamentalista!$C$10)^10","v":9259574.9315130282},{"$f":"(BK29+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":59.207452858030329},0.78129871050050548]
[5,2447104.9801227138,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B30","v":382898.87099211087},-96850.35564201785,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B30","v":88829.113853136296},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B30","v":-26154.884815779864},2929015.8205402964,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G30","v":165323.31519742444},-196744.93515722413,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G30","v":106322.32042099157},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G30","v":-31305.59253979646},3580033.8549155709,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L30","v":272848.98117793462},-69265.167007912038,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L30","v":129954.06305798556},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L30","v":-38263.733625033783},4891048.1693555331,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q30","v":757581.29020768858},-175483.38170832154,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q30","v":177543.45572663966},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q30","v":-52275.976117505976},5045478.5894836383,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V30","v":658208.93703503581},-675885.41683765117,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V30","v":183149.2296854092},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V30","v":-53926.542759849428},5988134.2762554251,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA30","v":747671.98765405302},-73941.56143541231,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA30","v":217367.32412954635},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA30","v":-64001.734101750735},5738956.792772064,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF30","v":627043.34647024388},-291510.77284198598,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF30","v":208322.26262635269},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF30","v":-61338.5020654748},9173019.3559792154,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK30","v":997412.59823128418},-1456501.1910903887,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK30","v":332977.61533239973},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK30","v":-98042.080996674049},9070483.3228840996,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP30","v":1161917.6912158891},-537907.1051555844,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP30","v":329255.59072297806},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP30","v":-96946.166372310341},10634440.220189858,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU30","v":1512445.8946060862},-667799.30865652999,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU30","v":386026.71677626431},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU30","v":-113661.88263219279},348722.74438744946,43595.107921395422,295274.14360297436,707365.38810850075,111546.20712294441,827096.01624643628,482516.33418913576,-224153.05852337883,856320.01041097241,1117011.4200936279,{"$f":"BI30*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":15570209.972460818},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ30:BI30)+Monte_Carlo!BJ30/(1+Analise_Fundamentalista!$C$10)^10","v":10256288.908915441},{"$f":"(BK30+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":65.330752509095078},0.82907095420576282]
[6,2250196.397192114,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B31","v":326669.56517017295},-305449.59367271489,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B31","v":81681.39641809398},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B31","v":-24050.307632691456},3181425.8556587948,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G31","v":497074.89057168888},-293581.85411022109,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G31","v":115484.7224958265},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G31","v":-34003.374387529126},3848106.936017347,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L31","v":231723.75971732027},-41474.511444437921,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L31","v":139685.02860117881},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L31","v":-41128.923559826268},4241866.8157217102,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q31","v":227435.8024207158},-253483.28965432951,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q31","v":153978.38400242609},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q31","v":-45337.465646249759},5253443.3518647319,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V31","v":814379.1741031959},-22790.95695131681,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V31","v":190698.28283394402},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V31","v":-56149.289413548679},6027171.2807950675,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA31","v":753795.13262551976},-1303053.6641393607,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA31","v":218784.35468152678},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA31","v":-64418.965224069085},7290830.9062107047,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF31","v":1026459.8395531232},-873054.69992201321,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF31","v":264654.78756014741},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF31","v":-77925.076411599803},8793560.165480325,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK31","v":963703.28729069442},-379321.44105420518,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK31","v":319203.37029214215},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK31","v":-93986.386001811246},9083783.5371408667,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP31","v":803049.11333855847},-346822.4672515337,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP31","v":329738.38416914491},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP31","v":-97088.320294899109},11022512.590099461,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU31","v":657785.38839513843},-702152.4806198742,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU31","v":400113.61742415879},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU31","v":-117809.63608683347},78851.060282860577,284974.38456976519,288805.35331423488,82593.431122562615,926137.21057227452,-394893.14205638319,340134.8507796576,809598.83052682015,688876.70996127045,237936.88911258953,{"$f":"BI31*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3316642.2983988966},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ31:BI31)+Monte_Carlo!BJ31/(1+Analise_Fundamentalista!$C$10)^10","v":3685960.6907681753},{"$f":"(BK31+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":24.966024615529353},0.42233026379838917]
[7,2111862.3065826632,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B32","v":79318.156825618513},-160890.77901184934,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B32","v":76659.913978913639},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B32","v":-22571.780051988968},3074735.7425593031,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G32","v":235544.33072814817},-324566.93873952917,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G32","v":111611.9061350656},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G32","v":-32863.060571094575},3552705.5413998957,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L32","v":265094.89121522778},-114867.33183340169,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L32","v":128962.05417711753},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L32","v":-37971.64607749581},4388187.5920459172,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q32","v":651200.75543743232},-586560.66344036453,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q32","v":159289.7805321044},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q32","v":-46901.355664046707},4722871.019350552,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V32","v":393991.83333895379},-268085.25655732892,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V32","v":171438.67995010584},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V32","v":-50478.483152244698},6519779.0227997564,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA32","v":816696.35987152113},-163052.38652281926,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA32","v":236665.85529343618},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA32","v":-69684.002423596161},7591449.1786800893,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF32","v":397216.95760331512},-855351.50893279631,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF32","v":275567.13295130304},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF32","v":-81138.112367891794},7972877.3765323581,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK32","v":530398.72587294446},-525285.06346303003,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK32","v":289412.8523172604},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK32","v":-85214.852295827499},8295701.0685517266,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP32","v":880558.54515259422},-1171304.7282467552,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP32","v":301131.24720665347},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP32","v":-88665.221834182157},12386455.962066315,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU32","v":1594762.1332638364},-396518.55833853286,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU32","v":449624.31764413818},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU32","v":-132387.58925141348},-27484.488259306159,-10273.762447409979,241217.96748144779,177028.51686512548,246866.77357948601,820625.82621854194,-263705.53074606997,209311.66243134733,-78280.157721689669,1515480.3033180281,{"$f":"BI32*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":21124534.724821758},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ32:BI32)+Monte_Carlo!BJ32/(1+Analise_Fundamentalista!$C$10)^10","v":11657920.446159635},{"$f":"(BK32+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":73.941658042191236},0.88396949748081188]
[8,2486255.2672554371,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B33","v":319873.69147153612},-372842.27191424946,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B33","v":90250.256526353871},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B33","v":-26573.326712951653},2951784.3730450319,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G33","v":152141.8041237435},-261849.81307166078,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G33","v":107148.81146209633},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G33","v":-31548.944939068489},3656696.1877159248,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L33","v":397428.29796556837},-504215.92828585167,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L33","v":132736.88077274832},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L33","v":-39083.107742772569},4373532.4903368531,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q33","v":274488.69443502655},-207737.80083790078,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q33","v":158757.80511265245},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q33","v":-46744.720578802066},5325986.0182971992,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V33","v":731581.20620008348},-738136.00007715239,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V33","v":193331.5580011649},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V33","v":-56924.632155352738},4791232.4624089096,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA33","v":601363.9890901203},-680050.74567335611,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA33","v":173920.17807050564},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA33","v":-51209.136591126662},6757368.6716502635,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF33","v":804960.41299604985},-1461994.7093601639,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF33","v":245290.28217315674},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF33","v":-72223.382609400433},9357240.7578157391,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK33","v":608732.99473439669},-357377.34623270913,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK33","v":339664.79222544021},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK33","v":-100011.05641243009},9453754.9579495639,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP33","v":1100786.5866661111},-756162.94987824932,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP33","v":343168.22625943983},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP33","v":-101042.60912802331},12633197.907785274,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU33","v":1239421.9906858271},-185421.47884185376,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU33","v":458580.96991964238},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU33","v":-135024.79003434727},10708.349370688877,-34108.142424889447,-13133.85729030754,178763.97813097615,129852.13196874326,44024.284896143174,-483967.39680035773,491009.38431469764,586749.25391927839,1377556.6917292685,{"$f":"BI33*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":19201994.315685105},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ33:BI33)+Monte_Carlo!BJ33/(1+Analise_Fundamentalista!$C$10)^10","v":10279258.859431811},{"$f":"(BK33+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":65.471868108124212},0.83008678850097106]
[9,2599523.8965027737,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B34","v":272598.17847218987},-234166.71092481678,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B34","v":94361.870880918999},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B34","v":-27783.952319645814},2767934.7518676049,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G34","v":363940.98838218895},-405108.87424782809,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G34","v":100475.1300859068},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G34","v":-29583.943149452076},3391612.3575824206,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L34","v":502626.13697385183},-350714.14036655729,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L34","v":123114.42406622252},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L34","v":-36249.867199361193},4251767.153086232,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q34","v":373838.34349060553},-494926.78575188149,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q34","v":154337.76302460989},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q34","v":-45443.281369526754},5524299.8266545972,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V34","v":441514.66500314057},-572764.70330137259,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V34","v":200530.28466157365},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V34","v":-59044.228518033626},5444900.2799032079,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA34","v":611806.86809497979},-322051.84061406727,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA34","v":197648.10697179064},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA34","v":-58195.598803911766},7629233.1908561671,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF34","v":759595.13945090154},-31293.364419385671,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF34","v":276938.68028853612},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF34","v":-81541.951391705879},8672586.114468582,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK34","v":336036.71906626126},-1063320.0695448571,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK34","v":314812.05163688026},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK34","v":-92693.404133190401},10761595.643890418,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP34","v":742889.23802317108},-266911.88590642496,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP34","v":390642.41724710161},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP34","v":-115020.93158497743},11567948.461392382,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU34","v":1718365.1324951753},-1069163.9164813445,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU34","v":419912.76192519849},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU34","v":-123639.30522809993},105009.38610864626,29723.301070815585,238776.55347415584,-12193.960606192821,10236.017845308008,429207.53564879141,923698.50392834609,-505164.70297490596,751598.83777887037,945474.6727109293,{"$f":"BI34*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":13179130.41257797},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ34:BI34)+Monte_Carlo!BJ34/(1+Analise_Fundamentalista!$C$10)^10","v":7950548.5273750434},{"$f":"(BK34+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":51.165465783079867},0.70821546818518977]
[10,{"$f":"B$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":2567116.394734601},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B35","v":207092.85883941242},-232829.34259080054,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B35","v":93185.489120576065},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B35","v":-27437.577937345617},3188592.8549365257,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G35","v":209927.00778521082},-203917.52260822477,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G35","v":115744.8822355999},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G35","v":-34079.9759400193},3367424.6001433772,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L35","v":196226.80431358263},-231023.32887368271,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L35","v":122236.41634818132},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L35","v":-35991.346206224858},3697375.4706618455,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q35","v":327763.26732103562},-128217.95795539906,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q35","v":134213.5254960515},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q35","v":-39517.891688897231},5849603.79684023,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V35","v":367336.36434339592},-74322.100902946215,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V35","v":212338.71284067357},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V35","v":-62521.107499291902},6181211.9829558507,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA35","v":216271.59519185702},-86472.960994852678,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA35","v":224375.98200499825},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA35","v":-66065.366524660247},7218879.0445190063,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF35","v":759998.45325073693},-134739.06563828449,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF35","v":262042.95841261468},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF35","v":-77156.048245618571},8297162.0912642172,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK35","v":630019.01889749127},-628263.89972655487,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK35","v":301184.28185531957},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK35","v":-88680.837380335186},9025978.0749382544,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP35","v":1013479.0955693381},-565671.52857234376,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP35","v":327640.06471614313},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP35","v":-96470.490157690845},10276600.403726708,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU35","v":865079.75342309696},-856718.80570688029,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU35","v":373037.24797292892},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU35","v":-109837.25751062397},40011.427431842327,87674.391472566655,51448.545581856379,294240.94317279087,442831.86878183141,288109.24967734236,810146.29777944856,214258.56364592077,678977.14155544667,271560.93817852164,{"$f":"BI35*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3785333.5710781007},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ35:BI35)+Monte_Carlo!BJ35/(1+Analise_Fundamentalista!$C$10)^10","v":3735524.7208216265},{"$f":"(BK35+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":25.270520604160531},0.42571765659413058]
["Tent11",2437709.2268256219,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B36","v":280490.61045774538},-152381.96893015556,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B36","v":88488.051068277142},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B36","v":-26054.462133778456},2966693.2189259026,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G36","v":102615.31767037616},-239109.57341438424,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G36","v":107689.99771235044},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G36","v":-31708.292065537429},3128079.4432447171,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L36","v":346076.48028545402},-61707.077063654193,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L36","v":113548.26509801236},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L36","v":-33433.202987708217},3787618.4811027572,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q36","v":520787.0339495847},-38078.890297838094,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q36","v":137489.31738647688},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q36","v":-40482.417347862996},4442343.6076807147,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V36","v":547441.06831079384},-445947.29740008182,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V36","v":161255.62626317493},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V36","v":-47480.180178121569},6522320.2565982062,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA36","v":848267.25501651666},-225234.6779605246,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA36","v":236758.10125274057},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA36","v":-69711.163365945715},7429287.3338398859,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF36","v":640849.81014663668},-245133.48214695408,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF36","v":269680.71079330362},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF36","v":-79404.911541706882},8020176.8083136454,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK36","v":1115605.0515980474},-503913.88658431009,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK36","v":291129.80628736672},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK36","v":-85720.393006234372},10619972.103590844,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP36","v":1099325.4209421496},-1296118.8927581168,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP36","v":385501.52885541349},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP36","v":-113507.24606113342},12751740.20981049,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU36","v":2016057.0108011633},-2897619.5015715864,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU36","v":462884.01687861787},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU36","v":-136291.78114443499},190542.23046208851,-60512.550097195082,364484.46533210395,579715.0436903605,215269.21699576537,790079.51494278701,585992.12725127931,817100.57829486951,75200.810978312831,-554970.25503624021,{"$f":"BI36*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-7735823.6844705688},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ36:BI36)+Monte_Carlo!BJ36/(1+Analise_Fundamentalista!$C$10)^10","v":-1600715.4243767678},{"$f":"(BK36+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-7.5126028995832739},0.13169997504557299]
["Tent12",2565898.7328173593,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B37","v":122796.30122229845},-17788.25634310157,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B37","v":93141.288389524518},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B37","v":-27424.563453925937},3268215.6143473159,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G37","v":450294.25329713832},-33978.664357894122,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G37","v":118635.16247222762},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G37","v":-34930.991371731325},3808344.5371501427,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L37","v":458918.00708988425},-380522.33556852903,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L37","v":138241.66647134014},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L37","v":-40703.939355708193},4430935.4656719379,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q37","v":479426.84234192141},-593988.1038257326,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q37","v":160841.51442343704},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q37","v":-47358.248899069273},4757486.3638148671,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V37","v":602013.4851796435},-282863.26184975042,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V37","v":172695.20568131169},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V37","v":-50848.455161895588},5443906.9821849316,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA37","v":492978.28284873505},-45223.306291114532,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA37","v":197612.05058809498},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA37","v":-58184.98234584384},7765074.6133541483,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF37","v":294701.87139085977},-274155.83745562303,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF37","v":281869.67968703352},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF37","v":-82993.837104622129},8241912.9127971074,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK37","v":385937.33628035849},-1202171.9415097551,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK37","v":299178.75466943596},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK37","v":-88090.329040598474},9291606.9596495274,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP37","v":1113090.7576858189},-255177.34196712371,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP37","v":337282.30672633921},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP37","v":-99309.556294942959},12893261.724108009,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU37","v":1525218.0600584976},-1115915.2290056229,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU37","v":468021.20175965724},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU37","v":-137804.37620491366},170724.76981479547,500019.76003974053,175933.39863698717,-1077.9959594434258,440996.97384930914,587182.04479987163,219421.87651764814,-605146.17960055918,1095886.1661500914,739519.65660761832,{"$f":"BI37*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":10308288.818728097},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ37:BI37)+Monte_Carlo!BJ37/(1+Analise_Fundamentalista!$C$10)^10","v":7014056.947585362},{"$f":"(BK37+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":45.412141666269562},0.64979735579898845]
["Tent13",2454484.1263488648,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B38","v":252521.37767034789},-255624.40868325459,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B38","v":89096.974458049459},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B38","v":-26233.753814515705},2978393.3323183595,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G38","v":241661.62986448559},-68544.428429144915,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G38","v":108114.70801823238},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G38","v":-31833.34396179728},3143256.3918534238,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L38","v":459165.89916852606},-439491.67379205232,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L38","v":114099.18338997643},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L38","v":-33595.415620978994},3658166.9589789272,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q38","v":591708.67318423954},-588141.88082053338,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q38","v":132790.26929062328},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q38","v":-39098.827482336936},5411557.1416252013,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V38","v":762977.75436349108},-172617.38734423203,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V38","v":196437.76191084052},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V38","v":-57839.224251883294},5361836.0107532851,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA38","v":234699.85049860028},-873413.41045970272,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA38","v":194632.90105239602},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA38","v":-57307.800197162076},7809039.6871218504,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF38","v":1226688.4209866894},-51438.494291764036,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF38","v":283465.59754711523},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF38","v":-83463.739887564385},8407022.7323319949,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK38","v":965629.45631303999},-413229.93070048443,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK38","v":305172.18734881363},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK38","v":-89855.038093527051},9831796.2813566625,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP38","v":390785.80509557476},-273849.74556402251,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP38","v":356891.0031860086},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP38","v":-105083.14982800662},10789987.749711962,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU38","v":836785.38083863549},-2261880.3057564371,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU38","v":391673.04144223762},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU38","v":-115324.38904326869},59760.189630627065,249398.56549177578,100177.99314547119,97258.234171992517,728958.9046782162,-501388.45910586847,1375251.7843544763,767716.67486784211,368743.91288955422,-1148746.2725188329,{"$f":"BI38*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-16012567.415560266},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ38:BI38)+Monte_Carlo!BJ38/(1+Analise_Fundamentalista!$C$10)^10","v":-6118694.1506166309},{"$f":"(BK38+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-35.26874777677412},2.8278482944881243E-2]
["Tent14",2606111.8325387249,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B39","v":259484.66038827313},-437440.05833405786,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B39","v":94601.010813593792},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B39","v":-27854.364790542502},3222279.9839133639,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G39","v":379230.96436272963},-192191.40706977141,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G39","v":116967.71404689341},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G39","v":-34440.027096516613},3738551.1100346604,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L39","v":507717.71897664526},-201664.60929093856,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L39","v":135708.18779600729},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L39","v":-39957.980738512939},3859774.7130094301,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q39","v":251193.36179360314},-74910.066407799502,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q39","v":140108.56510625788},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q39","v":-41253.629841642112},5464436.6134891165,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V39","v":606577.42866424297},-421177.9423130292,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V39","v":198357.26951874784},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V39","v":-58404.404947829818},6768184.535496776,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA39","v":320858.118345836},-211798.69667292552,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA39","v":245682.89450848603},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA39","v":-72338.983564564405},6808925.5125061981,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF39","v":994486.62423374993},-722353.83098244155,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF39","v":247161.77870620298},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF39","v":-72774.426902557345},8086831.7370866872,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK39","v":1087312.2937988508},-95051.224738292542,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK39","v":293549.35849495378},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK39","v":-86432.807062281732},9051197.8399438038,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP39","v":557390.76600835577},-1023326.7983831185,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP39","v":328555.53397276445},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP39","v":-96740.041343340461},13992143.395407612,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU39","v":1087245.926951353},-973729.43208023312,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU39","v":507910.24856552912},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU39","v":-149549.32534786849},-111208.75192273344,269567.24424333504,401803.31674320099,275138.23065041937,325352.35092213174,282403.33261683211,446520.14505495399,1199377.6204932304,-234120.53974533873,471877.41808878048,{"$f":"BI39*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":6577578.6610034369},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ39:BI39)+Monte_Carlo!BJ39/(1+Analise_Fundamentalista!$C$10)^10","v":5214654.6272224365},{"$f":"(BK39+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":34.357536383098264},0.528222073736067]
["Tent15",2527225.7822599174,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B40","v":270304.35027851263},-28611.877990053974,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B40","v":91737.472878540008},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B40","v":-27011.223374308465},3339722.9088428346,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G40","v":131888.98204956597},-221665.73112216545,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G40","v":121230.85397531698},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G40","v":-35695.267962319012},3603617.971138258,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L40","v":306951.35032450134},-90051.067962862813,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L40","v":130810.15879645511},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L40","v":-38515.802844906568},4320659.943683302,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q40","v":151220.82611010928},-492520.79317169677,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q40","v":156838.54888762606},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q40","v":-46179.613900145712},5233799.5384322312,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V40","v":394587.75297564338},-751925.06137321319,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V40","v":189985.21880355742},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V40","v":-55939.334515069429},6052986.8387008756,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA40","v":716534.73476342496},-708373.17331052246,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA40","v":219721.45102640131},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA40","v":-64694.88429945246},6575264.5764506226,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF40","v":757756.00223563099},-681117.26269787666,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF40","v":238679.96282151205},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF40","v":-70277.037163203204},7553853.9844336296,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK40","v":800739.17560132337},-915132.25386122824,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK40","v":274202.43964342459},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK40","v":-80736.291447608382},9297843.3928311318,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP40","v":1436231.1868202745},-1441673.2017596199,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP40","v":337508.68721987179},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP40","v":-99376.211870756466},11841943.094077382,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU40","v":1615825.2942384155},-1095250.5436042759,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU40","v":429858.67786244757},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU40","v":-126567.78525500042},306418.72179269022,-4241.1630596015239,309194.63831318705,-230641.03207410715,-223291.42410908183,163188.12817985134,245041.66519606314,79073.069935911335,232690.4604097699,823865.64324158675,{"$f":"BI40*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":11484001.706350306},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ40:BI40)+Monte_Carlo!BJ40/(1+Analise_Fundamentalista!$C$10)^10","v":6461792.4304159954},{"$f":"(BK40+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":42.019311624804914},0.61348374295987529]
["Tent16",2252645.5492947404,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B41","v":358282.98108525621},-211080.73949321287,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B41","v":81770.299841827335},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B41","v":-24076.484397342272},3001412.7610797375,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G41","v":344921.17190164712},-220600.15318805771,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G41","v":108950.30578575279},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G41","v":-32079.377749750543},3170921.2955065263,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L41","v":267196.73060712608},-475238.65918517916,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L41","v":115103.41038321897},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L41","v":-33891.10067509966},3648675.4777072254,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q41","v":275408.50699374173},-490275.11036085186,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q41","v":132445.73161146059},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q41","v":-38997.381650871197},5057332.7167527853,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V41","v":602412.24302049365},-412689.47118969908,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V41","v":183579.53064485875},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V41","v":-54053.24077069675},5932007.8092895569,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA41","v":604042.08749465027},-567711.53631587757,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA41","v":215329.95165685605},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA41","v":-63401.849221235578},6755825.7055030875,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF41","v":945128.38383541908},-799133.06003184326,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF41","v":245234.27300449731},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF41","v":-72206.891244223283},9414605.2188500687,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK41","v":363621.15123473573},-1390713.7138290552,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK41","v":341747.10347964999},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK41","v":-100624.17308828146},12044147.808716869,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP41","v":1356430.7459076026},-247968.05297865148,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP41","v":437198.64315378183},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP41","v":-128728.96798461843},11882954.680625191,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU41","v":1235289.1529070593},-594313.25371251057,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU41","v":431347.38509828114},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU41","v":-127006.12089281868},204896.05703652839,201191.94674959165,-126829.61886993377,-121418.25340652073,319249.06170495658,188258.65361439317,319022.70556384983,-785969.63220295089,1416932.3680981146,945317.16340001125,{"$f":"BI41*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":13176934.863813208},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ41:BI41)+Monte_Carlo!BJ41/(1+Analise_Fundamentalista!$C$10)^10","v":7701766.0557518061},{"$f":"(BK41+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":49.637073830905464},0.69313967685331457]
["Tent17",2494747.4567616438,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B42","v":340849.07985194691},-384451.22425324644,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B42","v":90558.520239858888},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B42","v":-26664.09202141728},3616148.3168016002,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G42","v":265306.03191139962},-465940.03792349668,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G42","v":131265.00626339638},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G42","v":-38649.728340620364},3424704.9056362514,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L42","v":528488.49318144936},-29725.621595606128,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L42","v":124315.67278364237},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L42","v":-36603.563419849947},4436384.5878688265,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q42","v":311869.96304753807},-294179.64714070677,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q42","v":161039.31578462047},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q42","v":-47416.489622113193},4633295.9608936654,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V42","v":603320.28620058415},-109678.0603510574,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V42","v":168187.13449917504},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V42","v":-49521.096625987404},5528096.8258830924,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA42","v":769762.10952699906},-62744.186431945905,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA42","v":200668.11449703551},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA42","v":-59084.811197678988},7177669.6558447285,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF42","v":1034427.395701908},-586455.03163488628,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF42","v":260547.07102400661},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF42","v":-76715.598480341083},7986117.2658862332,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK42","v":1013831.3301475787},-232415.86819400123,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK42","v":289893.45598909771},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK42","v":-85356.361460263477},9814013.3192238752,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP42","v":742971.72072650096},-1544513.592452151,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP42","v":356245.48745179595},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP42","v":-104893.0838806752},11346160.358330596,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU42","v":594086.75025585084},-941010.8396391467,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU42","v":411861.92601166992},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU42","v":-121268.81342811168},20292.283817142074,-108018.72808932104,586474.98094963562,131313.14206933859,612308.26372271439,848601.22639440966,631803.8366106872,985952.5564824118,-550189.46815452934,-56330.976799737618,{"$f":"BI42*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-785206.95576435223},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ42:BI42)+Monte_Carlo!BJ42/(1+Analise_Fundamentalista!$C$10)^10","v":1694704.7347395441},{"$f":"(BK42+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":12.732768960273409},0.29343283413914623]
["Tent18",2545313.1064963052,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B43","v":160611.42652845467},-213699.09032486883,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B43","v":92394.036857994666},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B43","v":-27204.542372010255},3247793.0953405462,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G43","v":433710.86267120804},-228570.63899659229,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G43","v":117893.83168308869},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G43","v":-34712.713595906869},3902021.759442219,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L43","v":607309.31904746289},-863247.84146023425,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L43","v":141642.11913357579},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L43","v":-41705.170189208686},4095393.1524286089,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q43","v":494592.43838112568},-421191.12722872401,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q43","v":148661.43772556615},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q43","v":-43771.941558360289},5001772.3087743483,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V43","v":280277.6486919109},-42863.987542289331,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V43","v":181562.70592906917},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V43","v":-53459.405981099422},5822984.0949934609,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA43","v":335199.71530132502},-391493.97988132777,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA43","v":211372.42633262003},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA43","v":-62236.593658942584},7101808.7037730832,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF43","v":670880.78807296336},-1332.3369652299798,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF43","v":257793.34316871795},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF43","v":-75904.789594099595},7230287.8913276847,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK43","v":245953.41011279623},-691039.39680330257,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK43","v":262457.09583635948},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK43","v":-77277.98705763754},10412320.478711406,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP43","v":942773.43557596393},-644101.96650983358,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP43","v":377963.84249621228},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP43","v":-111287.84625007224},12218146.070050413,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU43","v":1963979.5348185871},-539650.91367773362,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU43","v":443514.72337583674},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU43","v":-130588.67752723747},12101.830689570255,288321.34176179761,-156001.57346840424,178290.80731960753,365516.96109759132,92841.568093674694,851437.00468235172,-259906.8779117844,565347.46531227033,1737254.6669894529,{"$f":"BI43*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":24215884.863913026},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ43:BI43)+Monte_Carlo!BJ43/(1+Analise_Fundamentalista!$C$10)^10","v":13558016.444147479},{"$f":"(BK43+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":85.614873653946447},0.93657079254269038]
["Tent19",2487613.6326881531,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B44","v":326863.49829857453},-67864.922565086541,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B44","v":90299.564749195561},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B44","v":-26587.845048584579},3220388.3574116947,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G44","v":182913.40887877293},-286394.2881033782,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G44","v":116899.04862091076},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G44","v":-34419.809217158145},3587130.9272639644,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L44","v":585624.20868812967},-173709.22582792563,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L44","v":130211.68447299645},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L44","v":-38339.587792022641},4100406.7682982958,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q44","v":228245.65630393825},-118158.66388582395,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q44","v":148843.43034889939},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q44","v":-43825.527549418039},5549838.8319272725,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V44","v":246639.59547425195},-844277.24400691804,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V44","v":201457.3422359277},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V44","v":-59317.191773244245},5683002.4579003816,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA44","v":504940.01954541041},-415219.06549439777,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA44","v":206291.13849262471},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA44","v":-60740.456948734842},7887938.6736910315,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF44","v":941259.53968903096},-1383830.8567892509,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF44","v":286329.60506529675},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF44","v":-84307.019568068819},8321905.9054672625,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK44","v":1324885.9699264881},-1367835.5639577231,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK44","v":302082.47425280832},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK44","v":-88945.301559698375},9441725.6672289986,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP44","v":545020.52071398159},-219688.02989284493,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP44","v":342731.5669237476},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP44","v":-100914.03895397375},13928522.756639849,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU44","v":953255.95454411104},-633438.77075228642,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU44","v":505600.84009698546},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU44","v":-148869.34206460384},322710.29543409898,-21001.639820852659,503787.07954117795,215104.89521759565,-455497.49806998257,235271.63559490253,-240548.73160299196,170187.57866187498,567150.01879091037,676548.68182420626,{"$f":"BI44*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":9430525.8147777189},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ44:BI44)+Monte_Carlo!BJ44/(1+Analise_Fundamentalista!$C$10)^10","v":5722769.6171876257},{"$f":"(BK44+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":37.479134365363173},0.56334705946708041]
["Tent20",2538792.5154675711,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B45","v":281052.95591393008},-136095.75122668027,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B45","v":92157.341527150245},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B45","v":-27134.84969079198},2689676.7598379292,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G45","v":99959.695067203997},-96366.65172153333,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G45","v":97634.390460762763},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G45","v":-28747.514477990771},3535297.9734856524,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L45","v":461896.55578043172},-622631.56118110649,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L45","v":128330.16513078696},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L45","v":-37785.592378362286},4070044.0217896318,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q45","v":556818.136624982},-77817.474812155808,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q45","v":147741.2725385807},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q45","v":-43501.007700831484},5329337.6095724208,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V45","v":779960.96275802492},-327650.74330563773,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V45","v":193453.21967297472},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V45","v":-56960.454273514828},5726142.6359176282,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA45","v":796439.2986322426},-40297.417616313585,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA45","v":207857.11290560081},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA45","v":-61201.543169448079},7116385.7810650654,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF45","v":771378.16939940455},-431117.60018811148,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF45","v":258322.48632723931},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF45","v":-76060.590747143477},8340227.4317027759,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK45","v":585884.90506400436},-287812.95732998941,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK45","v":302747.53968856094},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK45","v":-89141.123730071748},8947113.1819018535,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP45","v":994560.30003026291},-69540.225336254167,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP45","v":324777.29478209862},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP45","v":-95627.574872024416},11513583.353690024,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU45","v":1265389.1897980322},-25605.756293338382,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU45","v":417939.32622016856},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU45","v":-123058.24591862914},209979.69652360809,72479.919328442658,-70190.432648250091,583240.92665057536,588802.98485184705,902797.45075208182,522522.46479138883,511678.36369250418,1154169.7946040831,1534664.5138062329,{"$f":"BI45*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":21391946.659994449},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ45:BI45)+Monte_Carlo!BJ45/(1+Analise_Fundamentalista!$C$10)^10","v":13690795.916334469},{"$f":"(BK45+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":86.430602653583918},0.93940243722749772]
["Tent21",2495189.7698230501,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B46","v":220462.16880642215},-89670.082890305144,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B46","v":90574.576059944069},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B46","v":-26668.819504409454},2438255.8040061402,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G46","v":120544.55779636969},-220546.43478182636,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G46","v":88507.891641931375},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G46","v":-26060.304001338496},3695879.0192762036,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L46","v":122348.0396491904},-389714.74745180609,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L46","v":134159.20479808774},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L46","v":-39501.897477802166},4456624.0885670651,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q46","v":387232.41342470428},-446290.25666470057,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q46","v":161774.00306876155},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q46","v":-47632.811281294642},4962674.8794767493,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V46","v":437318.31071831705},-542674.14148565149,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V46","v":180143.48197805291},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V46","v":-53041.529033368097},6054008.383761826,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA46","v":268876.85163957276},-460162.31777647545,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA46","v":219758.53277943697},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA46","v":-64705.802667736745},6879062.8996025184,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF46","v":670959.23680962017},-4403.7007799895882,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF46","v":249707.74301682611},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF46","v":-73524.061795904679},8156502.040329868,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK46","v":826420.76266088977},-452788.04120473884,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK46","v":296078.36781381868},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK46","v":-87177.449720119184},10551971.995887458,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP46","v":520661.54366545059},-158785.41216574033,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP46","v":383033.14709072653},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP46","v":-112780.45460801256},10358253.634567926,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU46","v":1033254.5303015872},-1356742.8989773465,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU46","v":376001.23366123694},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU46","v":-110709.97480916065},194697.84247165162,-37554.289344863799,-172709.40048233012,55083.348547470618,21746.122177350371,-36232.736025202466,842739.21725055203,582533.63954985049,632128.82398242422,-58197.109823683,{"$f":"BI46*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-811219.29771242058},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ46:BI46)+Monte_Carlo!BJ46/(1+Analise_Fundamentalista!$C$10)^10","v":775026.96323584928},{"$f":"(BK46+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":7.0827402609498407},0.240761426991909]
["Tent22",2273260.5540226446,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B47","v":189110.33864704662},-139665.79061047224,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B47","v":82518.617799958462},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B47","v":-24296.819478393048},2837285.6833913443,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G47","v":257752.53024292161},-286083.44751810312,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G47","v":102992.54631536271},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G47","v":-30325.172332754006},3575652.7481328454,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L47","v":491638.13389322272},-33398.883326481264,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L47","v":129795.03030852585},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L47","v":-38216.907949715976},4318887.5445539095,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q47","v":390649.33560851746},-94036.182772678672,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q47","v":156774.21137642942},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q47","v":-46160.670333991664},4646781.0010358514,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V47","v":345515.77688252716},-468819.51036988647,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V47","v":168676.6370647921},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V47","v":-49665.225984768469},6110195.219282968,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA47","v":332780.05138558149},-375026.86909186846,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA47","v":221798.09661102408},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA47","v":-65306.33277296539},6035086.6472729696,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF47","v":287066.95047143026},-461954.37829199608,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF47","v":219071.67990695278},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF47","v":-64503.565394550467},8747333.9775195625,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK47","v":963841.89407534897},-455792.5805955109,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK47","v":317525.37472320785},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK47","v":-93492.316220822235},9684810.3019337654,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP47","v":1249253.836273161},-572077.17862691265,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP47","v":351555.4600004782},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP47","v":-103512.15005784242},12117269.399299303,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU47","v":772679.51883766917},-743837.23452629475,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU47","v":439852.93307911383},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU47","v":-129510.49832138978},107666.34635813978,44336.456707427191,549817.37292555138,407226.69387827656,-4292.322407335676,114244.94613177172,-20319.31330816351,732082.37198222359,925219.96758888417,339184.71906909847,{"$f":"BI47*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":4727952.8215685831},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ47:BI47)+Monte_Carlo!BJ47/(1+Analise_Fundamentalista!$C$10)^10","v":4222245.3877138216},{"$f":"(BK47+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":28.260682834567078},0.45923506071085024]
["Tent23",2397775.3908891478,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B48","v":254760.87651835725},-341867.91829319607,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B48","v":87038.465828654254},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B48","v":-25627.645594375903},2160060.6312528891,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G48","v":99102.77465384893},-233109.91512361838,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G48","v":78409.497468154557},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G48","v":-23086.928212898725},3488343.6718724091,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L48","v":551228.24871329777},-395632.57619829266,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L48","v":126625.73927338541},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L48","v":-37283.740451176804},4668393.8437918639,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q48","v":221069.75763423933},-385547.15212907584,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q48","v":169461.17621838718},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q48","v":-49896.226051139434},5287175.3077982124,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V48","v":282303.59972029139},-347448.3033080005,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V48","v":191922.74184916526},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V48","v":-56509.819684712973},5409605.9771732809,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA48","v":843497.05289124185},-30150.181271360991,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA48","v":196366.93527665292},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA48","v":-57818.37002539479},6113872.4991113441,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF48","v":926022.39236900839},-227023.2394466791,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF48","v":221931.58067124951},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF48","v":-65345.635880567148},7891845.3213656545,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK48","v":638015.10141279106},-430720.11548468203,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK48","v":286471.41510364489},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK48","v":-84348.774180468201},10493845.268906029,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP48","v":558536.0791762966},-1392875.1637413376,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP48","v":380923.16583087691},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP48","v":-112159.19076307473},11085392.513351725,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU48","v":701991.86531527818},-999592.84752366098,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU48","v":402396.13816071168},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU48","v":-118481.70253402184},-25696.221540560462,-78684.57121451362,244937.67133721369,-44912.444327588768,70268.21857674318,951895.43687113898,855585.09771301167,409417.62685128569,-565575.10949723888,-13686.546581692965,{"$f":"BI48*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-190779.07373316117},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ48:BI48)+Monte_Carlo!BJ48/(1+Analise_Fundamentalista!$C$10)^10","v":1075591.2479955559},{"$f":"(BK48+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":8.9292531239359842},0.2573906576251242]
["Tent24",2229015.9358482924,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B49","v":191729.7937390664},-50052.202533832133,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B49","v":80912.552568951913},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B49","v":-23823.928898925424},2862881.5214088634,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G49","v":445517.5278936745},-11970.424486649437,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G49","v":103921.66689984643},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G49","v":-30598.743021608556},3667349.6582739269,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L49","v":275950.74031396816},-278628.86665279377,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L49","v":133123.59828458974},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L49","v":-39196.973023418956},4167217.7339549484,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q49","v":159785.58348119317},-8314.425043742438,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q49","v":151268.64664454648},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q49","v":-44539.609342138327},4458930.7352458024,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V49","v":397313.40509911336},-355499.42384620686,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V49","v":161857.73359201613},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V49","v":-47657.464934768082},5397705.8177125799,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA49","v":806984.4143615698},-196644.09060793533,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA49","v":195934.9633636408},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA49","v":-57691.180018218045},6657434.5492399195,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF49","v":979906.1199187882},-153323.19474468744,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF49","v":241662.7060742529},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF49","v":-71155.277447570596},8529835.0223711077,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK49","v":609633.19148199388},-180809.64005718243,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK49","v":309630.23348212737},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK49","v":-91167.66723123331},8897010.1980982907,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP49","v":616235.83172844735},-846226.55845786852,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP49","v":322958.57278658974},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP49","v":-95092.069537781106},12211260.721275985,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU49","v":805520.22388061683},-707942.26285866823,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU49","v":443264.78745761083},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU49","v":-130515.08628142888},198766.21487526075,506870.02728526294,91248.49892234517,258200.19573985884,156014.24991015455,748584.10709905729,997090.35380078317,647286.11767570558,-2124.2234806125489,410327.66219813057,{"$f":"BI49*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":5719626.2661292665},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ49:BI49)+Monte_Carlo!BJ49/(1+Analise_Fundamentalista!$C$10)^10","v":5331997.9760539597},{"$f":"(BK49+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":35.078433755108065},0.53636344727385399]
["Tent25",2460092.557164798,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B50","v":274748.03128385107},-164124.83404484228,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B50","v":89300.55867022372},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B50","v":-26293.697242844086},3027064.870006281,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G50","v":472732.00265624456},-27561.305075756241,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G50","v":109881.46898590888},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G50","v":-32353.549867295718},3084857.991018875,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L50","v":450817.12905222242},-40086.030180045513,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L50","v":111979.34045773203},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L50","v":-32971.248100721336},4222194.342113439,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q50","v":501973.99005832657},-118768.29363768865,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q50","v":153264.27961699254},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q50","v":-45127.20442515576},5194289.406111761,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V50","v":634105.50256960141},-312624.15960681502,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V50","v":188551.01386721199},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V50","v":-55517.046559181937},5352131.1171004726,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA50","v":801965.31689290388},-821562.91154781659,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA50","v":194280.61657329899},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA50","v":-57204.073394388797},6614163.6708911713,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF50","v":984613.53928663908},-690544.5023294416,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF50","v":240091.98728180723},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF50","v":-70692.794289601457},7099186.3293051831,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK50","v":795894.10136713355},-679349.34395248105,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK50","v":257698.15182953683},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK50","v":-75876.761412755164},9702582.4143235181,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP50","v":1457423.6610751085},-397807.5713511653,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP50","v":352200.58189255203},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP50","v":-103702.10004211475},11612248.16877953,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU50","v":1455335.0055485063},-1583459.473408364,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU50","v":421520.82687668916},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU50","v":-124112.78460617937},173630.05866638842,522698.61669910146,489739.19122918759,491342.77161247469,454515.31027081644,117478.94852399747,463468.22994940326,298366.14783143415,1308114.5715743806,169283.57441065207,{"$f":"BI50*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2359672.2030304903},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ50:BI50)+Monte_Carlo!BJ50/(1+Analise_Fundamentalista!$C$10)^10","v":4066851.1911502555},{"$f":"(BK50+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":27.30602056317505},0.44849079681166165]
["Tent26",1941107.3878307331,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B51","v":174909.36849961613},-335108.46666883898,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B51","v":70461.566036342891},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B51","v":-20746.73565546266},2771552.1211788133,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G51","v":392548.27308993792},-512839.35467524239,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G51","v":100606.43941386952},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G51","v":-29622.605927894074},3875316.3859694861,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L51","v":251965.0645994549},-379958.80560365721,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L51","v":140672.72277339964},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L51","v":-41419.740682581352},3557200.2797820694,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q51","v":163767.09594090347},-189087.03533430342,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q51","v":129125.21171663189},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q51","v":-38019.686257879453},5213093.2058705082,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V51","v":269638.42171520024},-825737.22368195001,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V51","v":189233.58567480053},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V51","v":-55718.02331366689},6721996.3122605309,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA51","v":814226.6530304919},-107931.48917445874,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA51","v":244006.27704668808},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA51","v":-71845.319554069472},8026039.7168819457,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF51","v":1215611.0040186942},-595641.67250687699,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF51","v":291342.62795907853},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF51","v":-85783.056316364062},7917938.8035864253,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK51","v":368579.7709970487},-1387018.9730067991,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK51","v":287418.60001064365},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK51","v":-84627.663736686838},10628224.649978034,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP51","v":820492.20126789354},-595186.847402727,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP51","v":385801.09360174049},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP51","v":-113595.4500417338},12282532.111545058,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU51","v":850247.24669197167},-2379316.1728219162,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU51","v":445851.91571410489},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU51","v":-131276.84150578163},-110484.26778834262,-49307.248099329016,-28740.758913384023,65785.586065352487,-422583.23960561614,878456.12134865171,825528.90315453161,-815648.26573579363,497510.99742517329,-1214493.8519216212,{"$f":"BI51*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-16929033.978092495},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ51:BI51)+Monte_Carlo!BJ51/(1+Analise_Fundamentalista!$C$10)^10","v":-8171437.3102102382},{"$f":"(BK51+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-47.879749285575329},1.1759535166160589E-2]
["Tent27",2711115.6758607966,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B52","v":294711.61159548443},-188965.30183024562,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B52","v":98412.616130585724},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B52","v":-28976.655599319023},2658919.6926169819,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G52","v":175217.12360149605},-332225.35341675958,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G52","v":96517.918937002847},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G52","v":-28418.780093087211},3899042.8094792268,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L52","v":577204.7195955714},-392849.9266915794,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L52","v":141533.98422004539},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L52","v":-41673.330895926658},3945064.6971194567,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q52","v":552581.96923769754},-184608.71104526432,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q52","v":143204.56375387692},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q52","v":-42165.217096156048},5243393.550811043,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V52","v":486314.56737596577},-261785.75069372638,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V52","v":190333.47832851787},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V52","v":-56041.876208510141},6055518.7632801058,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA52","v":426883.91285312164},-988455.3018782509,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA52","v":219813.35906407965},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA52","v":-64721.945744004253},6757629.8025901318,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF52","v":929417.79759478872},-628910.94712943642,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF52","v":245299.76114123393},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF52","v":-72226.173601086353},8002770.4853740642,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK52","v":439694.42470678285},-1173099.1333038281,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK52","v":290497.96243321092},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK52","v":-85534.352613505413},9745026.3246533554,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP52","v":964131.28421736113},-570655.23811350693,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP52","v":353741.28201522201},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP52","v":-104155.74448925756},10585331.933002699,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU52","v":998253.07346686732},-1015376.0068642154,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU52","v":384244.10194399749},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU52","v":-113137.00870757025},175182.27029650551,-88909.090971347905,284215.4462281107,469012.60485015408,358820.41880224715,-406479.97570505389,473580.43800549989,-528441.09877733968,643061.58362981863,253984.15983907919,{"$f":"BI52*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3540327.902862479},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ52:BI52)+Monte_Carlo!BJ52/(1+Analise_Fundamentalista!$C$10)^10","v":2770112.3390780548},{"$f":"(BK52+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":19.339521908155202},0.36101795560451966]
["Tent28",2657206.1909925314,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B53","v":314123.30152921687},-787.4662913950956,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B53","v":96455.719386055003},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B53","v":-28400.46602892438},2885870.8937868653,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G53","v":294778.28298689832},-86270.226120003543,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G53","v":104756.17363043845},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G53","v":-30844.455564150787},3400767.2860026606,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L53","v":172946.97040753558},-111421.75047823349,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L53","v":123446.7449864791},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L53","v":-36347.715922760093},4636247.1611348884,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q53","v":271073.10298993578},-808359.49162461853,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q53","v":168294.26210684222},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q53","v":-49552.639327671423},4701870.750319114,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V53","v":235356.79439461231},-403771.57339329185,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V53","v":170676.37702322178},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V53","v":-50254.03033061295},6284010.7701447224,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA53","v":431195.52078403305},-657194.45995895169,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA53","v":228107.54450245461},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA53","v":-67164.089489129052},6601080.510632663,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF53","v":635883.24739617389},-387581.78042350663,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF53","v":239617.07282509128},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF53","v":-70552.960260261825},9098478.3230271451,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK53","v":1454151.9061714052},-1256718.6977890632,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK53","v":330271.80011130619},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK53","v":-97245.379528307589},10362594.770939898,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP53","v":1365130.3494715341},-1353435.6099372325,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP53","v":376158.81549780309},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP53","v":-110756.37327702402},9308085.4524854627,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU53","v":786950.25184836402},-1158553.9163979732,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU53","v":337880.47064989019},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU53","v":-99485.679953536441},381391.08859495242,282419.77493318246,148624.24899302109,-418544.76585551194,-47992.43230607071,-65055.484161593078,417365.57953749673,430459.62896534055,277097.18175508076,-133208.87385325541,{"$f":"BI53*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1856820.8872174127},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ53:BI53)+Monte_Carlo!BJ53/(1+Analise_Fundamentalista!$C$10)^10","v":12485.672930490691},{"$f":"(BK53+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":2.3980775365260465},0.20132191696022914]
["Tent29",2258889.2962391591,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B54","v":130975.54789119386},-86065.777714911572,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B54","v":81996.945822568276},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B54","v":-24143.218143330545},3015213.2741135452,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G54","v":425554.52596664679},-35861.323601111617,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G54","v":109451.25991459866},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G54","v":-32226.878912034073},3248851.5160337184,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L54","v":159602.10664895683},-304826.23087852256,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L54","v":117932.25200956507},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L54","v":-34724.026094365829},4658696.1648062849,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q54","v":305309.83745256276},-621726.64581038209,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q54","v":169109.15362936119},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q54","v":-49792.576359398176},5184946.1738593457,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V54","v":694389.86892007815},-160580.33810036592,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V54","v":188211.85757917055},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V54","v":-55417.185226973481},4493701.2103570476,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA54","v":272921.22340387106},-462402.64886803046,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA54","v":163119.8905151856},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA54","v":-48029.09499515027},6167747.044351941,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF54","v":254517.2697303493},-699037.10701434314,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF54","v":223887.20911867433},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF54","v":-65921.452012983209},7428031.7601512577,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK54","v":284424.76894596021},-160769.78186953068,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK54","v":269635.13387729711},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK54","v":-79391.491853761123},9447131.2420515027,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP54","v":1251715.8836419308},-1895465.3147949602,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP54","v":342927.78752942255},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP54","v":-100971.81423864445},10574191.612454906,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU54","v":501644.06574463443},-60095.527065854672,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU54","v":383839.71193607448},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU54","v":-113017.93992911359},102763.49785552002,466917.58336809976,-62015.898314366488,-197100.23108785631,666604.2031719092,-74390.62994412407,-286554.08017830271,313898.6290999655,-401793.45786225132,712370.31068574067,{"$f":"BI54*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":9929849.5216767062},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ54:BI54)+Monte_Carlo!BJ54/(1+Analise_Fundamentalista!$C$10)^10","v":5565941.6653457284},{"$f":"(BK54+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":36.515663836643},0.55254595076895696]
["Tent30",2193498.3214426707,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B55","v":358109.94682936871},-171276.012896139,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B55","v":79623.27473271027},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B55","v":-23444.313344522954},2890214.0690146405,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G55","v":308500.58420992712},-329760.80856383522,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G55","v":104913.82947680628},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G55","v":-30890.875823493938},3039105.3221130832,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L55","v":252827.3437550595},-511567.37621287192,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L55","v":110318.5334762867},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L55","v":-32482.239335275772},4286627.8352592243,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q55","v":407479.50953589863},-514328.07540793356,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q55","v":155603.19443474393},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q55","v":-45815.875571344935},4727151.2479769913,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V55","v":176873.39875463748},-579820.08768176427,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V55","v":171594.05085534439},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V55","v":-50524.230632479121},6279153.6916825706,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA55","v":790375.84372840472},-976805.38903101615,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA55","v":227931.23413603686},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA55","v":-67112.176584390312},7218600.7545784339,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF55","v":480135.62186973944},-1048923.4227792143,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF55","v":262032.85657839992},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF55","v":-77153.073856942909},9603883.881538298,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK55","v":465064.29838017974},-1753329.8538649664,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK55","v":348617.8572946575},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK55","v":-102647.2009767079},9319427.9312118348,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP55","v":765858.88585458684},-494816.94052394992,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP55","v":338292.19893386075},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP55","v":-99606.909417340983},10517746.824279418,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU55","v":1324178.8052274729},-339740.11979668442,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU55","v":381790.78450713959},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU55","v":-112414.65280200925},243012.89532141702,52762.729299404244,-180903.73831680149,2938.752991364061,-281876.86870426155,-25610.48775096488,-383908.018188018,-1042294.899166837,509727.23484715668,1253814.8171359189,{"$f":"BI55*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":17477135.522707969},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ55:BI55)+Monte_Carlo!BJ55/(1+Analise_Fundamentalista!$C$10)^10","v":8273373.4865085641},{"$f":"(BK55+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":53.148736816128888},0.72724689858855784]
["Tent31",2896943.8981361412,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B56","v":109666.94504376188},-259859.12351568765,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B56","v":105158.12008227754},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B56","v":-30962.804860839082},3327649.1202358343,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G56","v":543544.73987699219},-237271.01741398283,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G56","v":120792.57938083835},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G56","v":-35566.222190735345},3841896.241685329,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L56","v":266586.25631407672},-816171.61971008161,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L56","v":139459.58241950409},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L56","v":-41062.543083222525},3674397.5556474538,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q56","v":125486.7514259179},-307664.01335873443,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q56","v":133379.4346640273},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q56","v":-39272.30160371909},4911246.6427956941,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V56","v":321051.62206865288},-635656.27599422168,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V56","v":178276.65373467348},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V56","v":-52491.859273550843},6157495.9914363148,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA56","v":304466.06923389086},-34049.325434239159,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA56","v":223515.09923619963},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA56","v":-65811.88780939304},6340579.7642178526,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF56","v":842677.23332486767},-140972.98147528802,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF56","v":230160.98056502495},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF56","v":-67768.704140378322},9373795.1158880927,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK56","v":868113.62018400279},-449936.44619027345,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK56","v":340265.71003236691},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK56","v":-100187.99092570129},11023576.609610027,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP56","v":1534200.5498202001},-329754.02954955288,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP56","v":400152.24098588323},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP56","v":-117821.00842597161},11771194.365993313,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU56","v":1421905.5204372678},-1063194.1608354377,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU56","v":427290.52207305876},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU56","v":-125811.61629251932},-75996.863250487324,391500.07965311239,-451188.32405972335,-88070.128872508329,-188819.85946444614,428119.95522645826,864096.52827422635,658254.89310039487,1486777.7528305589,660190.26538236951,{"$f":"BI56*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":9202503.0978792608},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ56:BI56)+Monte_Carlo!BJ56/(1+Analise_Fundamentalista!$C$10)^10","v":6305904.4875718243},{"$f":"(BK56+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":41.061616029413941},0.60303476431688563]
["Tent32",2682555.5522443308,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B57","v":437270.29109071812},-462488.46539069864,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B57","v":97375.892944210835},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B57","v":-28671.402351264405},3107063.3444482363,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G57","v":364125.2692978881},-110968.08110853985,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G57","v":112785.38755581237},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G57","v":-33208.580976080651},3602405.3922464983,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L57","v":341253.420131077},-384109.42261021171,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L57","v":130766.14257757324},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L57","v":-38502.84268933432},4216579.5480664345,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q57","v":650066.69753352355},-298813.37008636002,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q57","v":153060.46442160264},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q57","v":-45067.192986023969},4652904.5856454531,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V57","v":415182.52666724927},-147264.2998685365,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V57","v":168898.9211919113},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V57","v":-49730.675424586036},5715430.7478476325,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA57","v":696056.22224015708},-503263.72645419021,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA57","v":207468.27485709829},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA57","v":-61087.053517019594},6791782.4429237423,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF57","v":860194.94126076542},-509274.80334074382,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF57","v":246539.49086317967},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF57","v":-72591.200186106653},8352926.8904054044,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK57","v":343040.7317872846},-1178766.2510848972,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK57","v":303208.52590375487},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK57","v":-89276.856721622171},11297727.927908702,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP57","v":1539757.4841208558},-231922.6750394807,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP57","v":410103.84455988242},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP57","v":-120751.16312323207},11816802.912053153,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU57","v":1730528.4369094996},-3545.588082061226,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU57","v":428946.09744213114},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU57","v":-126299.08465963059},43486.316292965916,332733.99476907996,49407.297409104205,459246.59888274223,387086.47256603802,339173.71712604555,524868.42859709472,-621793.8501154799,1597187.4905180254,2029629.8616099388,{"$f":"BI57*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":28291351.854750488},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ57:BI57)+Monte_Carlo!BJ57/(1+Analise_Fundamentalista!$C$10)^10","v":16380080.326436231},{"$f":"(BK57+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":102.95218724388556},0.97825750701567604]
["Tent33",2643280.0602611699,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B58","v":417303.88709362084},-11345.763727685162,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B58","v":95950.205375696634},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B58","v":-28251.622253047633},3009748.1511315499,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G58","v":441137.93749971699},-24408.827303778035,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G58","v":109252.87773012667},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G58","v":-32168.467171116037},3489074.3606725535,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L58","v":569894.93731860316},-625144.01071865065,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L58","v":126652.2630388742},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L58","v":-37291.550120790162},4250504.0398362726,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q58","v":158280.68910791559},-578642.64346108516,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q58","v":154291.91242498238},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q58","v":-45429.781098050735},4576048.1783003509,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V58","v":398168.50520454923},-803182.07280026458,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V58","v":166109.05863437659},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V58","v":-48909.227020126906},5790035.0715346625,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA58","v":333303.2664804408},-907480.8485277259,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA58","v":210176.38751125959},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA58","v":-61884.431442626847},6707894.5801712228,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF58","v":324393.65262233152},-282208.29972555896,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF58","v":243494.38876422265},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF58","v":-71694.598934604932},8522564.9694499914,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK58","v":1065237.5861377192},-1783452.6667108575,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK58","v":309366.33292865957},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK58","v":-91089.96423185202},11278234.603410082,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP58","v":949404.70934384083},-277259.04320220032,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP58","v":409396.24322878744},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP58","v":-120542.81666442487},11159463.41492461,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU58","v":693418.87566838018},-1283710.5764173428,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU58","v":405084.88776584395},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU58","v":-119273.37919463762},473656.70648858469,493813.52075494966,34111.639518036543,-311499.82302623789,-287813.73598146567,-425885.62597865233,213985.14272639024,-499938.71187633078,960999.09270600311,-304480.19217775622,{"$f":"BI58*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4244200.5868351022},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ58:BI58)+Monte_Carlo!BJ58/(1+Analise_Fundamentalista!$C$10)^10","v":-1627036.1766330132},{"$f":"(BK58+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-7.6743041065097204},0.13072218145429959]
["Tent34",2765691.6722171241,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B59","v":105895.19313901948},-69228.986052738779,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B59","v":100393.70702507668},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B59","v":-29559.96890626779},2956652.0455768849,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G59","v":183733.74006020222},-24022.675517761982,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G59","v":107325.50638979416},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G59","v":-31600.971074206002},3132978.7187432013,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L59","v":205761.87101231239},-274157.38208795642,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L59","v":113726.10720310705},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L59","v":-33485.566898281926},3989005.5402424568,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q59","v":468527.82439170312},-443610.91117612307,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q59","v":144799.6020494469},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q59","v":-42634.860899722124},4550092.8866684772,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V59","v":470083.76846848545},-898729.6058755056,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V59","v":165166.89000075162},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V59","v":-48631.814457729364},5036693.8590738345,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA59","v":801560.46794378001},-687158.75173700904,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA59","v":182830.3468323726},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA59","v":-53832.650747094594},7501927.9451094829,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF59","v":867188.42072151415},-696868.31062504498,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF59","v":272317.54132621555},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF59","v":-80181.301127007348},9015978.3364818264,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK59","v":631534.04056891555},-64311.208104874197,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK59","v":327277.07746669417},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK59","v":-96363.612026331437},10560020.394710075,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP59","v":1408913.104506111},-1244227.9855760979,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP59","v":383325.30134694232},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP59","v":-112866.47664052318},10913970.418030974,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU59","v":953420.44385160541},-925170.94120273041,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU59","v":396173.57192596572},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU59","v":-116649.52729249661},107499.94520508959,235435.59985802841,11845.029229181098,127081.65436530483,-312110.7618639979,243399.41229204898,362456.35029567737,798136.297904404,435143.94363643229,307773.54728234408,{"$f":"BI59*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":4290107.2173044756},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ59:BI59)+Monte_Carlo!BJ59/(1+Analise_Fundamentalista!$C$10)^10","v":3408990.7511864603},{"$f":"(BK59+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":23.264463312239425},0.40351346258372978]
["Tent35",2695913.9982808065,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B60","v":106096.33823614777},-627716.26724365586,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B60","v":97860.800185017302},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B60","v":-28814.178660511388},2639220.8587115686,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G60","v":389086.01761096669},-294794.20128036506,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G60","v":95802.857681367532},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G60","v":-28208.23713069439},3389344.175377408,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L60","v":201872.10784103666},-38873.286308105009,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L60","v":123032.08979083782},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L60","v":-36225.624657747663},4410411.4719595322,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q60","v":711480.55415442924},-726758.24787833239,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q60","v":160096.50013552982},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q60","v":-47138.88655218669},5289681.4691414256,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V60","v":604394.88934423088},-828618.17959216982,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V60","v":192013.71468976626},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V60","v":-56536.605769410577},6232893.7340750443,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA60","v":619315.19501977181},-643698.79956025432,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA60","v":226252.01273992244},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA60","v":-66617.745870287064},7832757.2862044871,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF60","v":873075.79220480041},-732573.96919964964,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF60","v":284326.53866993089},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF60","v":-83717.235784614997},7703974.342739231,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK60","v":1236308.6228625139},-1701144.9444277575,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK60","v":279651.7597616539},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK60","v":-82340.791749753043},9560099.1296110675,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP60","v":606170.74769984314},-304695.41456845845,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP60","v":347028.48505866126},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP60","v":-102179.22549030813},12273697.892377863,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU60","v":1197684.421927708},-175832.77857235426,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU60","v":445531.23643529147},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU60","v":-131182.42055260137},-452573.30748300219,161886.4368812748,249805.28666602183,97679.919859439979,-88746.181327583268,135250.66232915287,341111.12589046668,-267525.35355334281,546324.59269973775,1336200.4592380438,{"$f":"BI60*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":18625522.838335034},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ60:BI60)+Monte_Carlo!BJ60/(1+Analise_Fundamentalista!$C$10)^10","v":9833588.3800803348},{"$f":"(BK60+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":62.733897183090264},0.80968731991105758]
["Tent36",2432387.5864640083,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B61","v":96835.818701626456},-326363.89179159439,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B61","v":88294.877256198379},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B61","v":-25997.583948404474},3065287.8898535077,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G61","v":268293.58123917226},-31759.86693103717,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G61","v":111268.95215863723},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G61","v":-32762.081045784576},3698815.5306567322,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L61","v":187405.67370027964},-420361.09700504341,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L61","v":134265.7992048953},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L61","v":-39533.283183581778},4051710.7635998465,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q61","v":482238.88476656278},-526485.81298853073,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q61","v":147075.78123670866},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q61","v":-43305.060138243571},4425903.1960137291,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V61","v":652614.64277497446},-462288.94125688233,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V61","v":160658.84467365526},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V61","v":-47304.463534591036},5764959.966375649,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA61","v":376883.42094691243},-40096.097982561252,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA61","v":209266.16935995751},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA61","v":-61616.426394823509},7539288.6321852505,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF61","v":331052.40474722959},-1011.6852822282897,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF61","v":273673.72210016765},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF61","v":-80580.615612917172},7806261.6686803261,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK61","v":772062.66480043577},-1149711.9497583795,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK61","v":283364.75638237869},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK61","v":-83434.048169005371},10701364.750268959,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP61","v":590295.38017751055},-391257.42521473183,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP61","v":388456.05542346282},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP61","v":-114377.17821198491},13029556.230952773,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU61","v":1013237.6067134552},-149478.33605344634,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU61","v":472968.64797239122},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU61","v":-139261.10452531846},-167230.77978217404,315040.58542098774,-138222.90728345024,59523.792876497144,303680.0826571564,484437.06592948519,523133.82595225185,-177718.5767445704,473116.83217425668,1197466.8141070816,{"$f":"BI61*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":16691691.235473815},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ61:BI61)+Monte_Carlo!BJ61/(1+Analise_Fundamentalista!$C$10)^10","v":9521261.5874284245},{"$f":"(BK61+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":60.815121502380137},0.79453203377873649]
["Tent37",2249409.8496101233,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B62","v":104694.64209033457},-343686.33643970598,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B62","v":81652.844997015171},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B62","v":-24041.90093924095},3009581.6280574393,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G62","v":334521.4885955113},-651045.83064989792,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G62","v":109246.83299676643},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G62","v":-32166.687357067232},4191207.9538877867,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L62","v":364694.43159774912},-281283.23779243819,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L62","v":152139.4838154426},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L62","v":-44796.01903610133},3827431.7511569359,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q62","v":457435.50435884745},-68234.374746723784,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q62","v":138934.52612383597},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q62","v":-40907.945267941999},5398423.870083279,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V62","v":877379.32565241097},-399712.27387575817,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V62","v":195961.02843085592},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V62","v":-57698.854628502399},5986035.5035838019,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA62","v":762500.21494986163},-667628.55795208563,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA62","v":217291.13936505371},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA62","v":-63979.302224930289},7708983.764240847,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF62","v":947243.34866838588},-1034177.2133541575,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF62","v":279833.60013079207},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF62","v":-82394.332911016143},9427924.9648483321,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK62","v":628321.27787458489},-1413498.0937051019,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK62","v":342230.60592167242},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK62","v":-100766.53576793346},10218428.712107271,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP62","v":1201538.1774560264},-1740190.0458510141,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP62","v":370925.63451136288},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP62","v":-109215.51307946796},10404216.420455506,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU62","v":636281.40604612406},-959459.97675453417,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU62","v":377669.66782069439},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU62","v":-111201.22932438039},-181380.75029159721,-239444.19641468744,190754.65858465221,487227.71046801767,615929.22557900636,248183.49413789946,110505.40253400429,-543712.74567677802,-276941.74696309271,-56710.132212096112,{"$f":"BI62*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-790492.06679940503},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ62:BI62)+Monte_Carlo!BJ62/(1+Analise_Fundamentalista!$C$10)^10","v":-55323.008247065591},{"$f":"(BK62+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":1.9814957656194137},0.1980128459402461]
["Tent38",2598058.8526785481,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B63","v":93709.610436118848},-365627.92632958881,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B63","v":94308.690267206446},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B63","v":-27768.293795477894},2803942.8140508146,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G63","v":124872.86572899114},-171658.03247360524,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G63","v":101782.21101675543},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G63","v":-29968.800655154206},3835680.565540385,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L63","v":381726.55355627107},-190070.42599623001,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L63","v":139233.95539964252},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L63","v":-40996.109360540526},4642127.2760156253,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q63","v":579545.84032827767},-594015.20137518877,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q63","v":168507.70836209209},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q63","v":-49615.486540463055},4531127.2188443737,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V63","v":676922.33702986245},-651973.43314066366,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V63","v":164478.44243510463},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V63","v":-48429.107642360577},5532247.9864518885,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA63","v":545116.92109036399},-141793.84310545452,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA63","v":200818.80027381398},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA63","v":-59129.179186551795},8188674.0308423257,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF63","v":1275479.9667063286},-303280.7310065949,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF63","v":297246.20059227588},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF63","v":-87521.306936292021},9079623.0351507235,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK63","v":1337229.1351629694},-84275.15207629402,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK63","v":329587.3593018137},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK63","v":-97043.852464049211},10729187.358358312,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP63","v":816918.8035683519},-951968.07934132672,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP63","v":389466.00703638315},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP63","v":-114674.54882573568},12479939.268174896,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU63","v":994160.89225336979},-128600.98112792356,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU63","v":453017.73121206381},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU63","v":-133386.74749077338},-205377.91942174139,25028.243616987122,289893.97359914309,104422.86077471793,140998.23868194284,545012.69907217158,1181924.1293557177,1485497.4899244399,139742.18243767263,1185190.8948467365,{"$f":"BI63*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":16520575.133122299},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ63:BI63)+Monte_Carlo!BJ63/(1+Analise_Fundamentalista!$C$10)^10","v":10588747.285015613},{"$f":"(BK63+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":67.373206316829553},0.8433951407745971]
["Tent39",2149842.1549764844,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B64","v":240528.66845022541},-104854.35491375682,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B64","v":78038.570107074687},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B64","v":-22977.712191447637},2979188.2330858414,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G64","v":360143.96324001922},-71724.012614236402,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G64","v":108143.56265722423},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G64","v":-31841.839934868458},3287704.4978266298,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L64","v":377295.14259365184},-136223.3985933314,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L64","v":119342.60259576808},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L64","v":-35139.290364512599},3903147.9325318439,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q64","v":348179.05235726282},-104198.48758827425,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q64","v":141682.99884997914},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q64","v":-41717.206831559961},4735585.1427419763,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V64","v":658936.24252957117},-598037.10784167517,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V64","v":171900.19848872736},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V64","v":-50614.372881348041},6487414.3445193693,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA64","v":802145.96489784133},-589831.91940696863,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA64","v":235491.02801175395},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA64","v":-69338.085742702126},6642764.8094110219,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF64","v":955534.20560114644},-532994.20674267353,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF64","v":241130.19929581805},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF64","v":-70998.485908744566},8356406.2226671902,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK64","v":944081.54661917326},-133217.57973094154,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK64","v":303334.82453177677},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK64","v":-89314.044147287204},9142777.6068318672,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP64","v":1399519.7113681294},-605390.9135381293,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP64","v":331879.84968689276},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP64","v":-97718.854379098804},11687195.685382552,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU64","v":1508492.2271333493},-110038.23539948137,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU64","v":424241.39732193662},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU64","v":-124913.83060947855},190735.17145209564,364721.67334813863,325275.0562315759,343946.35678740777,182184.96029527532,378466.98775992449,592671.71224554628,1024884.7472727213,1028289.7931377939,1697781.5584463261,{"$f":"BI64*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":23665662.567859232},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ64:BI64)+Monte_Carlo!BJ64/(1+Analise_Fundamentalista!$C$10)^10","v":14865356.959150175},{"$f":"(BK64+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":93.64650349042337},0.96034657792602729]
["Tent40",2695755.526131365,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B65","v":388871.8234178258},-429318.20580367988,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B65","v":97855.04769760069},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B65","v":-28812.484895491569},3130942.097926639,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G65","v":177828.27614810862},-385850.71027824382,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G65","v":113652.1785307127},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G65","v":-33463.799306248366},3586616.6239200737,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L65","v":368456.68475124508},-303433.60458809638,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L65","v":130193.01542910148},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L65","v":-38334.090870219487},3981649.7926403857,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q65","v":611251.39241359115},-173272.0488184244,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q65","v":144532.59080696781},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q65","v":-42556.241987648944},5310318.0986055555,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V65","v":739355.22579800989},-813739.27545209695,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V65","v":192762.81761878007},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V65","v":-56757.171977646234},5314466.0253314488,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA65","v":665258.34329129185},-56149.817373315971,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA65","v":192913.38600811429},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA65","v":-56801.50540290639},7566251.3990578363,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF65","v":1038054.4571434475},-379094.68584509235,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF65","v":274652.46175693558},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF65","v":-80868.796164056359},7930613.4469171148,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK65","v":1146734.6088075836},-657674.40261198045,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK65","v":287878.68543591758},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK65","v":-84763.131499242183},10171377.724237699,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP65","v":513641.13840617123},-376429.5306947974,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP65","v":369217.69897434348},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP65","v":-108712.62776061433},11909908.043824555,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU65","v":1859675.6285499923},-1708071.9500344289,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU65","v":432325.78340477357},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU65","v":-127294.20093662698},28596.180416255036,-127834.05490567087,156882.00472203069,539955.69241448562,61621.595987046785,745220.40652318392,852743.43689123436,692175.76013227855,397716.67892510298,456635.26098371006,{"$f":"BI65*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":6365115.6706615034},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ65:BI65)+Monte_Carlo!BJ65/(1+Analise_Fundamentalista!$C$10)^10","v":5293848.2767374646},{"$f":"(BK65+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":34.844061562273247},0.53371809488702882]
["Tent41",2494430.457520613,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B66","v":288560.68902030605},-545253.1415605112,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B66","v":90547.013270643583},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B66","v":-26660.70390415088},3139620.6329071922,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G66","v":215957.2785292867},-45256.633105487977,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G66","v":113967.20652425115},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G66","v":-33556.556292413588},4068841.3055399661,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L66","v":647689.40287606872},-198435.43740221887,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L66","v":147697.61433039495},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L66","v":-43488.15295809196},4103045.8027672688,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q66","v":604073.19520995603},-229577.55940635866,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q66","v":148939.22644069395},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q66","v":-43853.733794397929},4852952.7694640318,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V66","v":195489.729381229},-431127.57425762905,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V66","v":176160.60511674339},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V66","v":-51868.808952931235},6181194.8708431926,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA66","v":531093.30812698032},-413167.10547436122,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA66","v":224375.36084088148},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA66","v":-66065.183628814266},7010752.7333328985,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF66","v":1005334.6317531428},-703711.00571608532,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF66","v":254488.04109506789},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF66","v":-74931.574943319618},8434397.9299685527,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK66","v":876667.79026274418},-785392.83447099291,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK66","v":306165.89810800139},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK66","v":-90147.626742894063},11379797.764546545,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP66","v":1857503.1943492962},-1154793.891043497,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP66","v":413082.95290293591},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP66","v":-121628.33314313249},10584303.259800261,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU66","v":1503972.8716311802},-889913.11747228133,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU66","v":384206.76144174719},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU66","v":-113126.01415304914},-192806.14317371242,251111.29565563626,553463.42684615287,479581.12844989344,-111346.04871258789,276236.37986468629,481180.09218880575,307293.2271568586,994163.92306560255,885140.50144759694,{"$f":"BI66*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":12338122.256183513},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ66:BI66)+Monte_Carlo!BJ66/(1+Analise_Fundamentalista!$C$10)^10","v":8181095.1217249725},{"$f":"(BK66+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":52.581825855019673},0.72187018155899629]
["Tent42",2798161.1350165093,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B67","v":216279.41948956603},-130354.82664027596,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B67","v":101572.33795067437},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B67","v":-29907.005533811895},3305798.6292242683,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G67","v":232879.64646229695},-72002.177763894884,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G67","v":119999.41367295932},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G67","v":-35332.682117784701},3971006.8168134717,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L67","v":337569.35748831119},-321315.61979358073,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L67","v":144146.25425044718},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L67","v":-42442.488875661031},4233110.1943758577,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q67","v":153916.38473050579},-420560.85182349611,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q67","v":153660.52149925692},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q67","v":-45243.874065775475},5187826.17394068,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V67","v":380185.05767610128},-584614.21571551519,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V67","v":188316.40064422085},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V67","v":-55447.966934750053},5740783.0811670804,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA67","v":290906.17180101678},-414643.42754465441,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA67","v":208388.55630034188},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA67","v":-61358.021605094087},6960010.5316721182,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF67","v":899742.90148122981},-227913.0647551413,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF67","v":252646.11569951},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF67","v":-74389.237589378128},8401407.2610225789,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK67","v":620054.50958701118},-1150951.9914132489,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK67","v":304968.34756901878},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK67","v":-89795.019415751842},10044608.190060122,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP67","v":1077995.8069842693},-694584.4943457793,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP67","v":364616.00616752141},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP67","v":-107357.70323081409},13471616.852004413,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU67","v":1222460.9424579719},-753153.57302034856,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU67","v":489015.3045549033},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU67","v":-143985.88941158759},157589.92526615254,245544.20025357668,117957.50306951661,-158227.81965950885,-71560.724329943128,23293.278951610169,850086.71483622037,-315724.15367297083,640669.61557519739,814336.78458093898,{"$f":"BI67*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":11351177.343523514},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ67:BI67)+Monte_Carlo!BJ67/(1+Analise_Fundamentalista!$C$10)^10","v":6737578.1410410898},{"$f":"(BK67+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":43.713597632552435},0.6317649516178524]
["Tent43",2401280.16342009,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B68","v":328722.36321160541},-240670.67336681605,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B68","v":87165.687930161643},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B68","v":-25665.10492799538},3320563.5290212044,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G68","v":442121.62100515561},-618547.16300750198,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G68","v":120535.37472724413},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G68","v":-35490.490735168183},3621585.5356419971,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L68","v":219134.65613357333},-143898.62608854604,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L68","v":131462.37553661564},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L68","v":-38707.841839486944},4181227.4075597497,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q68","v":586151.06441879261},-413886.4204335736,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q68","v":151777.19323400411},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q68","v":-44689.346031988825},5105175.8874418698,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V68","v":485135.71362302656},-10996.647886925008,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V68","v":185316.22216024387},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V68","v":-54564.593012941768},5870359.9698191639,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA68","v":279889.5665338707},-1058604.1163395878,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA68","v":213092.15516034415},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA68","v":-62742.951399692611},7722986.8862844249,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF68","v":787589.82132971648},-192235.13897722724,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF68","v":280341.90890071087},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF68","v":-82543.999577173105},8329172.6684464877,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK68","v":1297602.9903844753},-653865.07189135719,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK68","v":302346.25538245687},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK68","v":-89022.969395875829},10919268.351378949,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP68","v":794092.88911426521},-576443.06541652873,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP68","v":396365.88518116984},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP68","v":-116706.15209511177},12215167.471078523,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU68","v":1536037.0715380374},-1096319.7189481945,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU68","v":443406.60120316903},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU68","v":-130556.84198538087},149552.2728469556,-91380.658010270417,167990.56374215599,279352.49118723429,604890.6948834036,-628365.34604506544,793152.59167602693,857061.20447969914,497309.55678379454,752567.11180763098,{"$f":"BI68*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":10490159.490250368},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ68:BI68)+Monte_Carlo!BJ68/(1+Analise_Fundamentalista!$C$10)^10","v":6955029.9004465509},{"$f":"(BK68+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":45.049509752457709},0.6459741451202019]
["Tent44",2519037.4516981556,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B69","v":84614.443771324033},-374176.98677411955,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B69","v":91440.239145763495},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B69","v":-26923.705738401535},3229856.1375751714,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G69","v":488924.08715086948},-101757.88157966862,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G69","v":117242.72595756339},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G69","v":-34521.001728982643},3595644.7366160559,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L69","v":382399.86409973598},-264695.17025541101,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L69","v":130520.73297986636},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L69","v":-38430.584175404729},3938941.5409430671,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q69","v":516971.18451132672},-200940.74286879008,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q69","v":142982.29517874378},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q69","v":-42099.772235472352},4716358.6778058121,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V69","v":387644.82284393813},-513573.01544183266,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V69","v":171202.28407284388},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V69","v":-50408.878642275886},6177463.5339983422,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA69","v":922623.69968456484},-645479.40958102164,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA69","v":224239.91452856228},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA69","v":-66025.302754810633},7220187.9774080189,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF69","v":1002240.2985360269},-996687.77979155467,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF69","v":262090.47225021815},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF69","v":-77170.038241643182},7468473.6470642239,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK69","v":1143959.1817151068},-659425.09161523567,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK69","v":271103.16120191454},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK69","v":-79823.738489084615},8570685.7440877277,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP69","v":476834.56416190625},-1230940.1693027916,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP69","v":311113.10137697606},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP69","v":-91604.283530827481},11259025.84508126,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU69","v":509281.98200763279},-1465354.5560025636,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU69","v":408698.97155698418},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU69","v":-120337.51167521297},-225046.00959543357,469887.92979978159,209794.84264878661,416912.96458580811,-5134.7871673265327,435358.90187729488,190472.95275304717,675813.51281270105,-534596.78729473671,-667711.11411315971,{"$f":"BI69*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-9307337.4727146607},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ69:BI69)+Monte_Carlo!BJ69/(1+Analise_Fundamentalista!$C$10)^10","v":-3577738.590700211},{"$f":"(BK69+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-19.658419592196612},7.1685026256076936E-2]
["Tent45",2651415.8246046547,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B70","v":407766.39389736106},-170867.15290932386,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B70","v":96245.530971868429},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B70","v":-28338.578056341983},2483322.4338972946,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G70","v":153709.47144234125},-510229.66175591893,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G70","v":90143.795630561144},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G70","v":-26541.98031821617},4009086.8767993734,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L70","v":638621.04901895847},-397756.60100441723,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L70","v":145528.54802676581},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L70","v":-42849.492085903083},3984709.3202682771,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q70","v":515482.84613429103},-40424.539905987804,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q70","v":144643.65066349311},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q70","v":-42588.942502481033},5570647.0403491203,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V70","v":610299.70486786787},-1274281.8471332097,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V70","v":202212.67342523017},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V70","v":-59539.591833281258},5585367.1537550567,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA70","v":378414.47655647842},-788730.78827814455,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA70","v":202747.00874810686},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA70","v":-59696.92176956711},7695895.3312465856,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF70","v":446762.50142473192},-640441.95051481028,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF70","v":279358.4942754854},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF70","v":-82254.442526188112},8329671.8597128168,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK70","v":1112267.1011175194},-1371544.4278994184,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK70","v":302364.37586285773},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK70","v":-89028.304798393467},10041834.139554447,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP70","v":791085.21723535052},-918805.56854414078,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP70","v":364515.30903756397},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP70","v":-107328.05392192115},11160165.530787049,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU70","v":984082.25894580875},-517687.97377495025,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU70","v":405110.37434299913},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU70","v":-119280.88347404473},304806.19390356366,-292918.37500123272,343543.50395540398,577113.01438931527,-521309.0606733929,-267266.22474312637,3424.6026592189301,-45941.255717434702,129466.90380685256,752223.77603981295,{"$f":"BI70*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":10485373.675262429},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ70:BI70)+Monte_Carlo!BJ70/(1+Analise_Fundamentalista!$C$10)^10","v":5584372.4413990481},{"$f":"(BK70+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":36.628893075055274},0.55381750339581426]
["Tent46",2540673.2320916238,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B71","v":275913.8851326303},-217572.23831176548,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B71","v":92225.610928128328},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B71","v":-27154.950964367399},2744977.2522149766,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G71","v":154579.58828403091},-107452.86107251655,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G71","v":99641.780324866137},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G71","v":-29338.571265552477},3420483.1522174892,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L71","v":205516.61723956131},-247534.77269152203,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L71","v":124162.42450939944},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L71","v":-36558.440928054428},3953942.54640909,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q71","v":633603.59151744831},-133400.91778752953,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q71","v":143526.82679192617},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q71","v":-42260.104372128393},4753951.0207821969,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V71","v":321696.16969977005},-389637.90597863158,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V71","v":172566.87388054718},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V71","v":-50810.669087920491},5389769.4178946475,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA71","v":432735.72277352895},-153800.88017819836,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA71","v":195646.87463482143},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA71","v":-57606.355041449133},7689773.394384549,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF71","v":296577.82167618559},-738567.53375055618,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF71","v":279136.26996106619},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF71","v":-82189.010697649224},7564949.8325227778,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK71","v":791337.69675933465},-550775.65309031075,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK71","v":274605.21531558171},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK71","v":-80854.884900305507},9437846.6342568304,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP71","v":1036507.8166972637},-723506.46606132493,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP71","v":342590.75929010555},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP71","v":-100872.57949007345},10077460.959276682,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU71","v":767713.25985340786},-1549426.9536203484,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU71","v":365808.55099123484},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU71","v":-107708.83667286832},123412.30678462575,117429.93627082801,45585.828129384296,601469.39614971657,53814.468513765161,416975.36218870286,-245042.4528109536,434312.37408430013,554719.53043597087,-523613.97944857401,{"$f":"BI71*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-7298743.287554495},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ71:BI71)+Monte_Carlo!BJ71/(1+Analise_Fundamentalista!$C$10)^10","v":-2335246.7835022896},{"$f":"(BK71+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-12.025186967834479},0.10627993759717835]
["Tent47",2188154.5026772688,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B72","v":227410.77520008732},-325320.96009874938,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B72","v":79429.295851796618},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B72","v":-23387.19811431388},3039153.8190292222,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G72","v":435216.00512450549},-342360.83928221825,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G72","v":110320.29389854902},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G72","v":-32482.757674809971},3320918.5160390376,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L72","v":217071.0202954319},-247200.28065884931,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L72","v":120548.26064038624},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L72","v":-35494.284869313604},4011449.1862735273,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q72","v":199549.79668161023},-482662.82083234593,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q72","v":145614.29909136682},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q72","v":-42874.740668492545},5039761.4680451956,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V72","v":310010.03258939378},-216729.85742582602,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V72","v":182941.7000390341},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V72","v":-53865.437636074639},6406701.9015336866,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA72","v":714446.33622910548},-313980.59895646526,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA72","v":232561.19261622449},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA72","v":-68475.423671953991},7063492.9388692882,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF72","v":849345.82787193509},-6068.9031159042252,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF72","v":256402.49338063959},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF72","v":-75495.267147850886},9393022.7508980054,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK72","v":496144.20148323651},-30661.197796735709,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK72","v":340963.66692154639},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK72","v":-100393.49767063012},10735192.779756347,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP72","v":1650637.9795500527},-523888.44572646002,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP72","v":389684.00187740353},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP72","v":-114738.7353261971},13431795.367575852,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU72","v":2095584.6150740753},-1925095.6309195361,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU72","v":487569.79763842927},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU72","v":-143560.27369551393},-41868.087161179326,170692.70206602628,54924.715407655225,-180373.46572786142,222356.43756652725,564551.50621691078,1024184.1509888195,706053.17293741705,1401694.8003747992,514498.50809745456,{"$f":"BI72*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":7171681.1999323424},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ72:BI72)+Monte_Carlo!BJ72/(1+Analise_Fundamentalista!$C$10)^10","v":5898306.5432416853},{"$f":"(BK72+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":38.557543239348334},0.57538055439757474]
["Tent48",2710310.4974247026,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B73","v":195006.27741616295},-146859.41371839869,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B73","v":98383.388415570284},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B73","v":-28968.049777573229},3213069.801337928,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G73","v":155549.90233738889},-74188.465424283524,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G73","v":116633.38741879733},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G73","v":-34341.587811586243},3369009.9502249807,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L73","v":223968.88081341717},-655951.40976566821,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L73","v":122293.96403985769},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L73","v":-36008.290574821149},4642452.344122096,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q73","v":709571.54061526107},-231230.25004865153,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q73","v":168519.50822849513},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q73","v":-49618.960898511068},4989403.1443987666,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V73","v":519321.08268499793},-234200.52441808747,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V73","v":181113.70929038324},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V73","v":-53327.203205926875},6794948.996087797,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA73","v":636684.49104230455},-1046286.7618841225,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA73","v":246654.43571181371},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA73","v":-72625.044599787972},6836721.1672089901,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF73","v":394492.86645834666},-76832.253576752133,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF73","v":248170.75191996881},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF73","v":-73071.509436014589},8208679.1437005177,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK73","v":1137948.4583691622},-469478.56709678308,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK73","v":297972.3796741541},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK73","v":-87735.123436516893},10363248.282578539,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP73","v":1052053.6479581716},-172322.97829786298,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP73","v":376182.53775746288},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP73","v":-110763.35806998274},11974423.774432627,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU73","v":1897306.0867324672},-273459.31294800568,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU73","v":434667.68341562449},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU73","v":-127983.75104443452},117562.20233576131,163653.23652031645,-345696.85548721452,597241.83789659361,412907.06435136689,-235572.87972979221,492759.85536554875,878707.14751001634,1145149.8493477886,1930530.7061556515,{"$f":"BI73*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":26909992.066694379},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ73:BI73)+Monte_Carlo!BJ73/(1+Analise_Fundamentalista!$C$10)^10","v":15613243.636648301},{"$f":"(BK73+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":98.241135787338891},0.97029983194208846]
["Tent49",2995499.7023740606,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B74","v":271478.12298679538},-141055.20016147065,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B74","v":108735.66368038609},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B74","v":-32016.178430304852},2957673.4807049632,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G74","v":420016.77539495868},-450450.44157085882,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G74","v":107362.58415230237},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G74","v":-31611.888267517563},3699111.7402873202,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L74","v":489685.33471968875},-217986.01176962641,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L74","v":134276.55151802188},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L74","v":-39536.449099565063},4424137.9331545439,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q74","v":590075.60290474491},-646109.25583305967,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q74","v":160594.76620674314},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q74","v":-47285.596241554333},5716725.7726667561,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V74","v":640275.4665960375},-166326.71654560333,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V74","v":207515.28383629411},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V74","v":-61100.894862304282},7005212.4974106029,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA74","v":498972.01147740666},-38801.382735075866,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA74","v":254286.93233532429},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA74","v":-74872.360388334477},6448259.303592084,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF74","v":302344.89374434855},-713544.82452029898,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF74","v":234069.71277734189},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF74","v":-68919.593036533493},8722556.4111775663,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK74","v":944201.97100531554},-739110.78687759629,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK74","v":316625.95713406685},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK74","v":-93227.491295469925},10938632.687960349,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP74","v":1656272.9342247688},-561433.01914931519,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP74","v":397068.80429287604},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP74","v":-116913.11991910561},11722255.182862209,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU74","v":881255.3326828609},-975182.2408758949,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU74","v":425514.04566295625},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU74","v":-125288.54976771979},207142.40807540595,45317.029708884664,366439.42536851915,57275.517036874051,620363.1390244239,639585.20068932057,-246049.81103514205,428489.64996631618,1374995.5994492238,206298.58770220247,{"$f":"BI74*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2875630.6961267921},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ74:BI74)+Monte_Carlo!BJ74/(1+Analise_Fundamentalista!$C$10)^10","v":3661300.9656924279},{"$f":"(BK74+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":24.81452790797319},0.4206470464925412]
["Tent50",2648900.836365378,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B75","v":333158.27767089452},-349599.50996977603,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B75","v":96154.237717814889},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B75","v":-28311.697628961207},3137754.9862886425,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G75","v":283712.52739326807},-129903.67565236047,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G75","v":113899.48415956511},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G75","v":-33536.616088453615},3082839.3192336964,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L75","v":428914.56430628151},-407934.02507202007,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L75","v":111906.06332933162},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L75","v":-32949.672349598652},4429203.1460478939,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q75","v":326790.27224984317},-600139.0331535833,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q75","v":160778.63178523222},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q75","v":-47339.733706382802},5472732.2712224163,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V75","v":275606.64626295445},-552962.5283449972,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V75","v":198658.39919289897},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V75","v":-58493.069706492817},6386499.4927424258,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA75","v":212665.91049428243},-1010187.6813631572,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA75","v":231827.85175622732},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA75","v":-68259.498454511864},7138761.2293379642,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF75","v":1104753.7695813063},-670644.2764743726,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF75","v":259134.7078127469},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF75","v":-76299.741611954247},7921060.2835931955,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK75","v":1058238.1272721956},-1276514.4062730742,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK75","v":287531.90871834679},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK75","v":-84661.026404285905},10366536.669334482,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP75","v":1038533.2538408519},-1076872.7825598177,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP75","v":376301.90512580611},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP75","v":-110798.50465238524},11452065.133492041,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU75","v":1845112.3408292893},-955163.12088683236,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU75","v":415706.23486103327},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU75","v":-122400.7334798823},51401.307789972168,234171.71981201909,99936.930213994419,-159909.8628248907,-137190.5525956366,-633953.4175671594,616944.45930772624,-15405.396686817679,227163.87175445515,1183254.7213236077,{"$f":"BI75*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":16493586.48488117},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ75:BI75)+Monte_Carlo!BJ75/(1+Analise_Fundamentalista!$C$10)^10","v":8581225.0738540199},{"$f":"(BK75+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":55.040019129922591},0.7448027950135605]
["Tent51",2249073.4053938943,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B76","v":206118.27679189574},-22281.343324591169,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B76","v":81640.632181532623},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B76","v":-24038.304992277543},2883037.746018908,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G76","v":312377.60602522676},-106653.84916403081,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G76","v":104653.33128910579},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G76","v":-30814.174618241679},3486460.3077344294,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L76","v":340786.21997065406},-172163.61938624823,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L76","v":126557.37376851396},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L76","v":-37263.610880727174},5018131.6430099001,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q76","v":536626.32915649866},-355930.12078771513,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q76","v":182156.5444342315},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q76","v":-53634.256061528846},5185789.8004141953,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V76","v":256756.06881668247},-111311.02747353895,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V76","v":188242.4809483758},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V76","v":-55426.201985775762},6434320.0851394283,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA76","v":453241.3128390077},-340067.66285149136,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA76","v":233563.72368696271},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA76","v":-68770.609377878631},7431357.6229099687,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF76","v":951990.40653468342},-232399.17923389023,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF76","v":269755.86161233636},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF76","v":-79427.038983154314},8538431.8349342886,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK76","v":519707.6321467922},-1466678.3992432177,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK76","v":309942.29497852892},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK76","v":-91259.550760627928},9911311.5759313572,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP76","v":839524.27270105132},-2287599.8336413065,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP76","v":359777.38248408312},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP76","v":-105933.01666559103},13300432.465017995,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU76","v":646362.54497980897},-141464.01986610392,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU76","v":482801.36705528147},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU76","v":-142156.25481876961},241439.26065655964,279562.91353206005,257916.36347219261,309218.49674148619,278261.32030574355,277966.76429660048,909920.04992997518,-728288.02287852438,-1194231.195121763,845543.63735021697,{"$f":"BI76*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":11786174.910653668},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ76:BI76)+Monte_Carlo!BJ76/(1+Analise_Fundamentalista!$C$10)^10","v":6798373.9467335939},{"$f":"(BK76+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":44.087095892056432},0.63575676875370501]
["Tent52",2749572.4807393467,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B77","v":381462.24856684374},-172407.89348113959,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B77","v":99808.585623816572},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B77","v":-29387.685493888959},3406472.1713539436,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G77","v":136207.5817055357},-522389.64802257955,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G77","v":123653.83046687512},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G77","v":-36408.690266101323},3327249.4372778432,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L77","v":357786.43460274482},-161420.81441762758,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L77","v":120778.0710196242},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L77","v":-35561.950342239266},4423585.7625460057,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q77","v":359646.30303455144},-536962.80739688699,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q77","v":160574.72259347333},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q77","v":-47279.694590917235},5501707.3015022716,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V77","v":431320.4852474989},-705325.7715271794,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V77","v":199710.1833560362},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V77","v":-58802.757515417688},6029156.7689373279,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA77","v":592623.7402335743},-832177.82795628638,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA77","v":218856.42725449585},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA77","v":-64440.186305340932},7701927.8311691489,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF77","v":614057.27892787324},-554505.07328858576,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF77","v":279577.47205812781},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF77","v":-82318.918444429233},8933341.5010863114,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK77","v":940320.72553854145},-218709.75209970991,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK77","v":324277.38725338626},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK77","v":-95480.381871161764},10465819.692825202,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP77","v":505045.39131750324},-211372.92006197208,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP77","v":379905.84654596471},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP77","v":-111859.65080862081},14068907.87246798,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU77","v":1430890.5954362897},-428213.2595733307,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU77","v":510696.77408366604},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU77","v":-150369.79119292466},279475.25521563174,-298936.92611627007,281581.74086250213,-64021.476359779452,-133097.860439062,-85137.846773557161,256810.75925298606,950407.97882105596,561718.66699287505,1363004.3187537005,{"$f":"BI77*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":18999146.34228823},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ77:BI77)+Monte_Carlo!BJ77/(1+Analise_Fundamentalista!$C$10)^10","v":10669254.074201491},{"$f":"(BK77+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":67.867798752881242},0.8467414002883985]
["Tent53",2241743.704237049,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B78","v":119385.86137108829},-1967.0477470730561,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B78","v":81374.566416532951},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B78","v":-23959.964467024816},2680193.8369181738,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G78","v":221236.17489248113},-212359.1808757644,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G78","v":97290.163446988619},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G78","v":-28646.160118983793},3801179.3172648195,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L78","v":226394.28504332571},-573286.69145019655,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L78","v":137981.57132293168},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L78","v":-40627.356821528985},4267934.8274106216,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q78","v":319451.49371899251},-522297.20078232989,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q78","v":154924.64433741305},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q78","v":-45616.082971063377},5034102.8589653224,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V78","v":251354.64235168297},-322988.25612136279,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V78","v":182736.29437221988},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V78","v":-53804.957897810942},5952529.8794697598,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA78","v":890767.24497058592},-760745.81124552235,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA78","v":216074.89612117072},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA78","v":-63621.19100922771},7349149.2119145542,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF78","v":478364.78078597179},-794207.81788045389,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF78","v":266771.72306523123},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF78","v":-78548.387867677637},8692421.8257171791,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK78","v":474476.69711196539},-218836.93200912164,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK78","v":315532.08149549761},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK78","v":-92905.410053312444},9886109.1807743497,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP78","v":931506.89056982135},-1063572.6494713749,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP78","v":358862.54374730721},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP78","v":-105663.65113049238},10695987.389604164,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU78","v":1457844.3835439594},-444613.26096457604,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU78","v":388260.85898252449},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU78","v":-114319.7044828466},174833.41557352338,77520.997344721545,-249538.19190546812,-93537.145696987718,57297.722704729116,282475.13883700658,-127619.70189692851,478266.43654502893,121133.13371526125,1287172.2770790611,{"$f":"BI78*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":17942110.764786646},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ78:BI78)+Monte_Carlo!BJ78/(1+Analise_Fundamentalista!$C$10)^10","v":9564036.6699600108},{"$f":"(BK78+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":61.0779096782042},0.79664901169454339]
["Tent54",2599860.0852065384,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B79","v":366527.03198873979},-482638.09349988931,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B79","v":94374.074421382291},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B79","v":-27787.54553566832},2708590.1585654248,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G79","v":327617.85017046193},-308339.49666347151,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G79","v":98320.940675224847},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G79","v":-28949.662636410914},3827255.8399404641,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L79","v":268679.17962749669},-308419.19993380172,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L79","v":138928.14060396535},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L79","v":-40906.065112557575},4057410.7739723977,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q79","v":284996.98170863139},-213688.20556118389,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q79","v":147282.6897569643},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q79","v":-43365.98237736032},4790986.9918507328,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V79","v":379196.8077422136},-21276.805685737574,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V79","v":173911.2675691839},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V79","v":-51206.512979051608},5205605.5974311931,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA79","v":554088.52031298017},-294557.19731128891,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA79","v":188961.78792687136},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA79","v":-55637.995060744885},6843026.8246711157,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF79","v":434511.48286987416},-119892.45696548521,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF79","v":248399.6452323407},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF79","v":-73138.904887353754},7900645.8045328585,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK79","v":1179709.1253504998},-707262.30595429684,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK79","v":286790.86977664509},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK79","v":-84442.83456015402},9663056.2931988984,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP79","v":1161203.0465062589},-443767.1391271957,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP79","v":350765.79656782286},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP79","v":-103279.64119640672},12311153.012699448,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU79","v":744555.87444179656},-800741.4946626228,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU79","v":446890.84510531358},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU79","v":-131582.7443497942},-49524.532625435546,88649.631545804354,58282.055185102749,175225.48352705149,480624.75664660829,392855.11586781772,489879.76624937588,674794.85461269401,964922.06275047944,259122.48053469314,{"$f":"BI79*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3611951.8188738697},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ79:BI79)+Monte_Carlo!BJ79/(1+Analise_Fundamentalista!$C$10)^10","v":3785149.1212865878},{"$f":"(BK79+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":25.57538747764746},0.42911467628156397]
["Tent55",2519516.2799379514,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B80","v":193689.20845116526},-214891.36879074803,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B80","v":91457.620454932665},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B80","v":-26928.823499004422},3309504.8649791102,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G80","v":267607.61755684292},-78402.545178863482,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G80","v":120133.94882388566},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G80","v":-35372.294709012051},3303740.0659395941,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L80","v":507808.69044913491},-401018.5770835054,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L80","v":119924.6884961183},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L80","v":-35310.680002618414},3962799.6301971879,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q80","v":449855.61025698821},-535562.78795455408,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q80","v":143848.33604903219},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q80","v":-42354.76970449587},5008173.5280051921,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V80","v":581558.72168704681},-721182.17156111985,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V80","v":181795.06810252485},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V80","v":-53527.822805478929},4988770.9906111956,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA80","v":769611.83821701631},-986886.63124576246,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA80","v":181090.76231376189},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA80","v":-53320.446687659743},7439380.1895894594,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF80","v":945048.54030741425},-567195.56153300882,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF80","v":270047.07817016914},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF80","v":-79512.784919325175},8308325.4923420269,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK80","v":605535.3697254518},-341271.459652989,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK80","v":301589.50967896578},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK80","v":-88800.152845635675},10508463.970753387,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP80","v":353812.56828727259},-1618305.778811004,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP80","v":381453.81994720292},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP80","v":-112315.43680322405},11486988.963646544,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU80","v":1888892.8612661408},-172685.49639723668,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU80","v":416973.95852233132},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU80","v":-122774.00261317918},43326.636616345473,273966.72649285308,191404.1218591294,15786.388646970452,-11356.204577027114,-89504.477402643999,568387.27202524943,477053.26690579287,-995354.82737975265,2010407.3207780563,{"$f":"BI80*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":28023405.626473323},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ80:BI80)+Monte_Carlo!BJ80/(1+Analise_Fundamentalista!$C$10)^10","v":14733309.803393289},{"$f":"(BK80+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":92.835273467465868},0.95833487135554063]
["Tent56",2974311.8685310958,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B81","v":338308.19639799779},-311469.75320772274,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B81","v":107966.55221192606},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B81","v":-31789.720898584721},3104402.7217423338,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G81","v":277602.3117453804},-30155.698992670281,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G81","v":112688.8078180477},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G81","v":-33180.14399402374},3721264.1063535744,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L81","v":390104.32757011993},-275759.63258223742,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L81","v":135080.67519207732},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L81","v":-39773.215641076829},3786036.2347068172,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q81","v":234606.15168640864},-141577.66230989809,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q81","v":137431.88235757934},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q81","v":-40465.506151746711},4798632.307156615,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V81","v":784444.8914843013},-513908.71577655571,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V81","v":174188.79002501056},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V81","v":-51288.22681757914},5366009.3963139337,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA81","v":591117.94389591215},-507409.61290804681,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA81","v":194784.39358914093},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA81","v":-57352.405728807527},7209411.8713211371,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF81","v":1165251.6592719834},-312365.24320755637,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF81","v":261699.30310861595},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF81","v":-77054.862221098738},7905115.9390375903,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK81","v":518591.08481982519},-83672.036092142298,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK81","v":286953.13420342084},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK81","v":-84490.611772015385},10667431.672971681,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP81","v":659771.27941083605},-770107.58934139588,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP81","v":387224.29576823296},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP81","v":-114014.4983370452},14373862.723530261,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU81","v":974306.27481800551},-1527952.7100615036,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU81","v":521766.53586549166},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU81","v":-153629.17690311486},103015.27450361638,326955.27657673409,209652.15453888301,189994.86558234319,393436.73891517706,221140.31884819877,1037530.8569519443,637381.5711590884,162873.48750062793,-185509.07628112126,{"$f":"BI81*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2585842.2013735562},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ81:BI81)+Monte_Carlo!BJ81/(1+Analise_Fundamentalista!$C$10)^10","v":833203.66912174551},{"$f":"(BK81+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":7.4401481140829953},0.24393383800863061]
["Tent57",2721471.9630682063,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B82","v":352269.09806044155},-180714.58494360957,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B82","v":98788.545983581513},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B82","v":-29087.344556772478},2683342.4533289438,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G82","v":101737.48530834902},-110714.76961936722,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G82","v":97404.457197319716},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G82","v":-28679.812822983698},2967934.3330312585,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L82","v":279728.95319726702},-442128.30598114466,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L82","v":107735.04975019307},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L82","v":-31721.55720811713},3823621.3183757858,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q82","v":514474.93073791673},-43937.023087014939,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q82","v":138796.20865478748},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q82","v":-40867.219009240885},4495320.162257079,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V82","v":433257.69234630198},-467837.21521207865,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V82","v":163178.65794192813},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V82","v":-48046.39850309601},6460069.4832302826,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA82","v":309458.79561643332},-678352.98955825146,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA82","v":234498.41845210004},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA82","v":-69045.821331028346},6592942.9956133133,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF82","v":1022885.726448858},-147408.33687500388,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF82","v":239321.68367995572},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF82","v":-70465.98574558158},9443449.2357661109,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK82","v":688775.33625851304},-616515.93979399407,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK82","v":342794.13190034666},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK82","v":-100932.46061423208},8769647.8275875449,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP82","v":770060.19750936667},-597965.09541934461,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP82","v":318335.36021393706},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP82","v":-93730.808718310189},11333227.886887481,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU82","v":1409175.1502464404},-768141.66549450555,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU82","v":411392.48150987941},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU82","v":-121130.58997479621},241255.71454364099,59747.360063317814,-86385.860241801696,568466.89729644847,80552.736573055445,-203441.59682074643,1044333.0875082284,314121.06775063358,396699.65358564892,931295.37628701818,{"$f":"BI82*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":12981482.815954873},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ82:BI82)+Monte_Carlo!BJ82/(1+Analise_Fundamentalista!$C$10)^10","v":8158706.6564413365},{"$f":"(BK82+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":52.444282603126645},0.72055793899320064]
["Tent58",2130132.4603085537,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B83","v":171081.20621371368},-129136.92349952148,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B83","v":77323.114609296914},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B83","v":-22767.053148218496},2915501.444217578,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G83","v":339891.81098816777},-363521.69516706158,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G83","v":105831.75296157482},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G83","v":-31161.149633199097},3624140.9291115459,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L83","v":421327.47836764489},-363171.04460068664,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L83","v":131555.13548736967},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L83","v":-38735.154121713465},4458211.1953345751,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q83","v":373781.98487137916},-841170.91515415208,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q83","v":161831.61452756426},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q83","v":-47649.774425512704},5574791.3002149779,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V83","v":470521.8410749773},-193980.13468111685,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V83","v":202363.10870873928},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V83","v":-59583.886066801526},6461676.0289913379,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA83","v":935748.8743601226},-65388.873644913416,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA83","v":234556.73554003792},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA83","v":-69062.992241010958},8281318.8505243026,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF83","v":720067.65672623343},-350131.12107121316,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF83","v":300609.17737597763},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF83","v":-88511.503355016685},6515449.9076863332,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK83","v":801924.79223150993},-379190.55391178379,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK83","v":236508.70982464051},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK83","v":-69637.732440058244},10514645.647240955,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP83","v":1429862.7560337679},-178615.09627561079,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP83","v":381678.21279057412},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP83","v":-112381.50713441706},10676968.82938676,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU83","v":976207.68879218888},-888032.15758595872,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU83","v":387570.49144022563},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU83","v":-114116.43234867635},96500.344175270613,51040.719149481913,150976.41513261443,-353207.09018072137,419320.92903579818,1035853.7440142361,582034.2096759812,589605.21570430836,1520544.3654143142,361629.59029777942,{"$f":"BI83*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":5040815.654972842},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ83:BI83)+Monte_Carlo!BJ83/(1+Analise_Fundamentalista!$C$10)^10","v":4958690.3861688524},{"$f":"(BK83+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":32.785023321715094},0.51042674814424482]
["Tent59",2224973.4924617698,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B84","v":175111.87538721316},-80562.540615014354,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B84","v":80765.813190485089},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B84","v":-23780.722889372246},3274165.4282138702,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G84","v":376723.02813261998},-470891.65444183646,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G84","v":118851.13877796446},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G84","v":-34994.5835337428},3415116.9073736831,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L84","v":344934.37575659656},-468571.93551421008,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L84","v":123967.63156914301},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L84","v":-36501.086005841003},4614293.56838152,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q84","v":228422.07652138846},-239852.7057973452,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q84","v":167497.35383931192},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q84","v":-49317.997293749322},5373355.7610691227,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V84","v":239373.07180758598},-519150.28526131989,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V84","v":195051.06423733381},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V84","v":-57430.924356143674},6221761.3303876128,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA84","v":386104.97601660597},-136422.4469582008,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA84","v":225847.91011145231},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA84","v":-66498.761707967657},7189847.6982920868,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF84","v":1076642.4270093562},-242013.69484594397,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF84","v":260989.12999893888},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF84","v":-76845.758526632344},8433602.7947393861,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK84","v":617082.37386777066},-243705.46153775457,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK84","v":306137.03495812678},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK84","v":-90139.128263874663},9874374.6340061799,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP84","v":574133.93002761656},-900730.05132025632,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP84","v":358436.58352110046},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP84","v":-105538.23120712176},10985725.70607619,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU84","v":570662.48706692702},-1235554.8485691317,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU84","v":398778.26551414741},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU84","v":-117416.45446112656},151534.42507331166,-10312.071064994831,-36171.014194311516,106748.72726960585,-142157.0735725438,409031.67746188981,1018772.1036357188,589374.81902426819,-73697.768978661057,-383530.55044918379,{"$f":"BI84*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-5346096.8204306485},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ84:BI84)+Monte_Carlo!BJ84/(1+Analise_Fundamentalista!$C$10)^10","v":-1483573.1199078031},{"$f":"(BK84+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-6.7929406410594027},0.13611285390687441]
["Tent60",2598440.989765537,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B85","v":380048.20502275898},-23833.531066382508,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B85","v":94322.561719017205},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B85","v":-27772.378112078619},2860080.326696611,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G85","v":134954.73640716556},-137133.52289210382,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G85","v":103819.98444403001},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G85","v":-30568.803592920107},3589192.7011458972,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L85","v":538413.69370635308},-75421.445528359531,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L85","v":130286.52619347238},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L85","v":-38361.624222349965},3850613.1808713749,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q85","v":450271.75220960384},-157632.21583701702,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q85","v":139776.00447319518},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q85","v":-41155.710537095205},5702032.7409035536,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V85","v":413282.58395651582},-813912.97114227666,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V85","v":206981.93156822925},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V85","v":-60943.85437712579},5974996.9941468937,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA85","v":597324.1677265038},-336090.21922910027,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA85","v":216890.44506729994},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA85","v":-63861.321613062239},8007062.8130091699,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF85","v":460272.14264048956},-87309.676902090898,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF85","v":290653.77252852393},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF85","v":-85580.229409065752},8775467.7352761663,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK85","v":1257879.9829012468},-630894.3656583007,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK85","v":318546.62096772023},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK85","v":-93793.012431052717},10627462.396713037,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP85","v":1482342.5433867425},-20351.04977153588,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP85","v":385773.42405645683},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP85","v":-113587.30300819482},10963965.370866116,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU85","v":1381460.235184609},-80198.092529087138,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU85","v":397988.37243250234},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU85","v":-117183.87798173756},422764.85756331508,71072.394366171648,554917.15014911594,391259.83030868683,-254592.30999465738,414263.07195164124,578036.00885785674,851739.22577961348,1734177.6146634687,1582066.6371062866,{"$f":"BI85*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":22052692.825741302},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ85:BI85)+Monte_Carlo!BJ85/(1+Analise_Fundamentalista!$C$10)^10","v":14204337.214296056},{"$f":"(BK85+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":89.585537090051588},0.9494332290156744]
["Tent61",2515810.1661235052,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B86","v":262780.11253262701},-383546.65515976859,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B86","v":91323.089730402979},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B86","v":-26889.212211087324},3337086.3074272498,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G86","v":427978.96402817802},-82623.500208962403,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G86","v":121135.14620256807},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G86","v":-35667.087722039214},3583101.1576976301,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L86","v":202989.88181871598},-79868.633606408097,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L86","v":130065.40515007509},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L86","v":-38296.517241434194},3841652.8319424912,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q86","v":598523.0060748593},-134229.33974240845,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q86","v":139450.74672510801},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q86","v":-41059.941497332795},5193871.7417765176,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V86","v":437639.6002370838},-380424.80716692499,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V86","v":188535.85278785939},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V86","v":-55512.58252405934},5553773.6937262844,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA86","v":188690.34182372491},-419729.39558311307,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA86","v":201600.17643780296},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA86","v":-59359.247940819863},7199729.7337490143,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF86","v":701347.54354291398},-88086.677103371752,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF86","v":261347.8446678372},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF86","v":-76951.378637424816},8223519.1046314314,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK86","v":839094.98473862407},-308433.80137591442,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK86","v":298511.06542315788},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK86","v":-87893.734314256697},9940357.2258686833,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP86","v":425348.96712125215},-1474780.1317805625,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP86","v":360831.73011778854},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP86","v":-106243.4592639597},14137037.671773488,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU86","v":1106580.8223859982},-1211936.7384676775,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU86","v":513169.86361127463},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU86","v":-151097.96880190831},-56332.665107825924,430823.52229974448,214890.13612094877,562684.47156022605,190238.06333395885,-88798.125262405054,797657.33246995474,741278.51447161078,-794842.89380548149,256715.97872768703,{"$f":"BI86*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3578407.1856139419},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ86:BI86)+Monte_Carlo!BJ86/(1+Analise_Fundamentalista!$C$10)^10","v":3280188.195321925},{"$f":"(BK86+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":22.473166447478867},0.39483559001149415]
["Tent62",2463895.777799753,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B87","v":333125.66631569457},-13273.169208214422,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B87","v":89438.614340714019},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B87","v":-26334.346417458266},3244039.9398258477,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G87","v":368906.92191185046},-51528.055720227901,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G87","v":117757.59336015946},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G87","v":-34672.599521937824},2988149.1012707227,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L87","v":486852.5931163549},-37231.56530057278,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L87","v":108468.83925413502},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L87","v":-31937.614524487086},4386313.2465870799,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q87","v":203972.58613977805},-221061.12542985345,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q87","v":159221.74240234878},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q87","v":-46881.322486075565},5410491.7620321084,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V87","v":225526.66735547717},-49118.472812186257,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V87","v":196399.08897856326},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V87","v":-57827.837376057054},6220397.3715417515,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA87","v":501037.86779763637},-51912.216469480139,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA87","v":225798.39884953501},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA87","v":-66484.183589416658},6440811.6829266232,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF87","v":512201.60562616115},-345703.96984509018,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF87","v":233799.3665725812},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF87","v":-68839.992176644359},8152652.883643873,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK87","v":1227916.4850279468},-586209.79034614668,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK87","v":295938.64467963518},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK87","v":-87136.309576734304},10966520.602793012,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP87","v":1029624.2218939093},-168990.97414713356,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP87","v":398081.1265193107},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP87","v":-117211.18853738123},13571641.501938457,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU87","v":1787020.398091383},-2296748.7403024267,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU87","v":492646.16677343624},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU87","v":-145054.96213998049},382956.76503073587,400463.86002984416,526152.25254543009,95251.880626197817,314979.44614579715,608439.8665882746,331457.01017700776,850509.02978470095,1141503.1857287053,-162137.13757758794,{"$f":"BI87*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2260056.8185822191},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ87:BI87)+Monte_Carlo!BJ87/(1+Analise_Fundamentalista!$C$10)^10","v":1897720.3458538065},{"$f":"(BK87+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":13.979992786647784},0.30574065905954978]
["Tent63",2622791.6921130097,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B88","v":186641.773028642},-72261.372199279853,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B88","v":95206.484284169695},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B88","v":-28032.640675497354},3178773.1760614887,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G88","v":405124.86240803963},-75505.547765185693,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G88","v":115388.43109031713},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G88","v":-33975.022302153033},4128492.8695807387,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L88","v":309621.17658987764},-560324.18569840863,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L88","v":149862.94667891957},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L88","v":-44125.714402836064},4536610.0443926239,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q88","v":515425.95301755972},-548844.09897664341,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q88","v":164677.46721696667},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q88","v":-48487.708589947346},5768212.5779094845,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V88","v":819784.79887398076},-243931.93997393988,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V88","v":209384.23809938881},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V88","v":-61651.190608336605},6994384.472793743,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA88","v":772748.23710381566},-325649.36020333023,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA88","v":253893.87856799172},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA88","v":-74756.629457730014},7787788.217117832,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF88","v":1136302.4359371851},-427551.56474219193,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF88","v":282694.17610673275},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF88","v":-83236.602206657364},7667813.2597819436,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK88","v":1053641.2583136035},-785098.4318339912,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK88","v":278339.12422653905},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK88","v":-81954.298743836203},11232585.487293374,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP88","v":414070.92260395462},-364142.54192170693,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP88","v":407739.19517986279},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP88","v":-120054.91468078591},11537146.861067567,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU88","v":1588615.7362718142},-443970.65514134755,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU88","v":418794.67386427085},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU88","v":-123310.09486925507},181554.24443803448,411032.72343101801,-144965.7768324475,82771.612667935638,723585.90639109304,626236.12601074716,908208.44509506854,464927.65196231508,337612.66118132457,1440129.6601254824,{"$f":"BI88*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":20074209.441692986},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ88:BI88)+Monte_Carlo!BJ88/(1+Analise_Fundamentalista!$C$10)^10","v":12555297.115799135},{"$f":"(BK88+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":79.454680205678642},0.91175587524764745]
["Tent64",2477488.287799757,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B89","v":338391.64900748525},-450400.70108118048,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B89","v":89932.018027171187},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B89","v":-26479.624424039583},2568467.4843589282,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G89","v":311952.3288052213},-129727.1535196341,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G89","v":93234.533233942668},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G89","v":-27452.018508464189},3286970.4662800203,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L89","v":212105.11063947174},-582087.85801773751,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L89","v":119315.9574896712},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L89","v":-35131.444967315234},3908771.1698773187,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q89","v":522192.99141144613},-246142.30278906081,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q89","v":141887.12053435386},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q89","v":-41777.308513448297},4947249.5580768464,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V89","v":646502.15045479906},-934904.840114536,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V89","v":179583.54783465358},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V89","v":-52876.66176868679},6762548.9970846763,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA89","v":728212.3701501335},-110710.3465312238,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA89","v":245478.32629939879},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA89","v":-72278.750407735977},7680108.4162070649,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF89","v":397293.71017125313},-617313.08947929868,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF89","v":278785.43440072471},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF89","v":-82085.710515175466},7095948.9896584703,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK89","v":515465.94232566399},-1014257.903720813,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK89","v":257580.63745463465},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK89","v":-75842.160426586968},10464895.758255852,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP89","v":705081.63701775926},-351918.84409925085,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP89","v":379872.30802198627},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP89","v":-111849.77571031691},11423499.540753383,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU89","v":757206.99444849102},-828493.64362049056,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU89","v":414669.31314730388},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU89","v":-122095.42177734282},-48556.658470563627,248007.69001106572,-285798.23485590983,376160.50064329087,-161695.80359377014,790701.59951057262,-23319.655422496304,-317053.48436710134,621185.32523017772,221287.24219796152,{"$f":"BI89*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3084560.0709796255},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ89:BI89)+Monte_Carlo!BJ89/(1+Analise_Fundamentalista!$C$10)^10","v":2313259.067571599},{"$f":"(BK89+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":16.53284964166021},0.33161643855554107]
["Tent65",2463395.9131772695,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B90","v":164639.18385498031},-344683.60458839044,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B90","v":89420.469417704007},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B90","v":-26329.003818047644},{"$f":"G$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":2419669.2659959197},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G90","v":172484.5269102779},-156435.07010491812,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G90","v":87833.206365060774},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G90","v":-25861.649360556778},{"$f":"L$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":3871994.4247909095},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L90","v":421121.18589774461},-1059635.6076081912,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L90","v":140552.13666444868},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L90","v":-41384.23525363821},{"$f":"Q$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":4451101.6174995862},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q90","v":246244.54299380587},-656430.15072119574,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q90","v":161573.5391674625},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q90","v":-47573.78659872416},{"$f":"V$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":4773370.6023114296},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V90","v":166690.32391354622},-683853.18944937026,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V90","v":173271.7983658686},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V90","v":-51018.227375036658},{"$f":"AA$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":5590185.7660820372},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA90","v":457272.88730217767},-269209.60268952459,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA90","v":202921.92280634478},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA90","v":-59748.423544688238},{"$f":"AF$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":7185962.4925881168},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF90","v":654653.46148577449},-533725.91789352021,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF90","v":260848.09829714263},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF90","v":-76804.233088002467},{"$f":"AK$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":7700273.8992721187},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK90","v":1143707.0823947021},-1249110.7148845864,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK90","v":279517.43486888579},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK90","v":-82301.241067033756},{"$f":"AP$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":11047326.003063411},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP90","v":1633584.1500397392},-1338126.3839122122,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP90","v":401014.33623400284},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP90","v":-118074.84414420334},{"$f":"AU$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":11202883.957836961},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU90","v":1299914.9427625344},-284528.27823369979,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU90","v":406661.03933320858},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU90","v":-119737.46198133286},-116952.95513375377,78021.013809863769,-539346.52029963618,-296185.85515865154,-394909.29454499215,331236.78387430962,304971.40880139446,91812.561311967758,578397.25821732648,1302310.2418807102,{"$f":"BI90*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":18153121.401094768},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ90:BI90)+Monte_Carlo!BJ90/(1+Analise_Fundamentalista!$C$10)^10","v":9016155.694001792},{"$f":"(BK90+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":57.712009866451595},0.76856017474304927]
["Tent66",{"$f":"B$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":2409749.0605222378},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B91","v":152143.68533903072},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*B91)","v":-273628.30468124326},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B91","v":87473.106136984745},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B91","v":-25755.621285087775},3457728.0711170817,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G91","v":430500.71885104693},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*G91)","v":-109530.45634618106},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G91","v":125514.40293625745},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G91","v":-36956.518072968356},3503402.24071973,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L91","v":575828.2556755991},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*L91)","v":-476161.06206070789},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L91","v":127172.36041856279},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L91","v":-37444.68783058691},4358632.6759122126,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q91","v":480130.81283530733},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*Q91)","v":-468389.8704898521},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q91","v":158216.94670131832},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q91","v":-46585.469981374314},4326768.2892886428,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V91","v":213959.05979079826},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*V91)","v":-240949.84819526869},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V91","v":157060.27984385335},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V91","v":-46244.900464073449},6787429.2748267958,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA91","v":524036.83446904365},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AA91)","v":-404671.82144189818},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA91","v":246381.4722789152},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA91","v":-72544.673122051696},7290013.0974558489,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF91","v":339860.9110340547},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AF91)","v":-1101027.8585798107},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF91","v":264625.10136867408},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF91","v":-77916.335595836557},8745868.2278963681,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK91","v":341814.41391057801},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AK91)","v":-957950.80274623551},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK91","v":317472.16848922259},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK91","v":-93476.650153009527},8667673.3596416414,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP91","v":1044391.7877955957},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AP91)","v":-691378.37464713783},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP91","v":314633.72023655224},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP91","v":-92640.896154304937},12920746.49380601,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU91","v":992146.67799414124},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AU91)","v":-1636288.8444926052},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU91","v":469018.88994899212},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU91","v":-138098.13597062809},{"$f":"SUM(C91:F91)","v":-59767.13449031557},{"$f":"SUM(H91:K91)","v":409528.14736815495},{"$f":"SUM(M91:P91)","v":189394.86620286707},{"$f":"SUM(R91:U91)","v":123372.41906539924},{"$f":"SUM(W91:Z91)","v":83824.590975309475},{"$f":"SUM(AB91:AE91)","v":293201.81218400894},{"$f":"SUM(AG91:AJ91)","v":-574458.18177291844},{"$f":"SUM(AL91:AO91)","v":-392140.87049944443},{"$f":"SUM(AQ91:AT91)","v":575006.2372307051},{"$f":"SUM(AV91:AY91)","v":-313221.4125200999},{"$f":"BI91*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4366045.9267282505},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ91:BI91)+Monte_Carlo!BJ91/(1+Analise_Fundamentalista!$C$10)^10","v":-1699906.8899395466},{"$f":"(BK91+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-8.1219844074578642},{"$f":"_xlfn.NORM.DIST(BL91,$H$7,$H$8,$C$6)","v":0.12804131934292057}]
["Tent67",2467196.4219119302,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B92","v":385269.94960299664},-36608.312108116159,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B92","v":89558.4266470968},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B92","v":-26369.62400762015},3136868.6905251606,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G92","v":162609.1917160622},-157686.02086136147,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G92","v":113867.31191198219},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G92","v":-33527.143277195057},3697850.3738461994,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L92","v":546649.16056660411},-308779.07239374646,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L92","v":134230.76432698636},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L92","v":-39522.9674981438},3961435.7008868842,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q92","v":371821.01778685208},-462027.22400622995,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q92","v":143798.82585924602},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q92","v":-42340.19190162365},3862337.3325281353,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V92","v":320727.52907717222},-508876.10921363207,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V92","v":140201.58736024302},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V92","v":-41281.019356551704},6046391.9041882977,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA92","v":669293.99354837264},-451053.65718086896,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA92","v":219482.05705130409},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA92","v":-64624.397028188992},7831524.1201695995,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF92","v":881135.30008028192},-426642.97237856779,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF92","v":284281.77514445788},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF92","v":-83704.055591749056},7504231.5261409562,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK92","v":760067.62911736709},-247424.89010508748,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK92","v":272401.16056747281},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK92","v":-80205.922014558717},9470951.7212771215,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP92","v":1291647.4982737235},-193338.95568584962,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP92","v":343792.46316792443},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP92","v":-101226.40972819779},11967545.975508567,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU92","v":572406.61404855072},-696289.58813450311,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU92","v":434418.02155450825},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU92","v":-127910.24049212635},411850.44013435714,85263.339489487873,332577.88500170026,11252.4277382445,-89228.012132768519,373097.99639061879,655070.04725442291,704837.97756519378,1340874.5960276006,182624.80697642951,{"$f":"BI92*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2545637.8866429063},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ92:BI92)+Monte_Carlo!BJ92/(1+Analise_Fundamentalista!$C$10)^10","v":3666977.515732496},{"$f":"(BK92+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":24.849401720990429},0.42103438766333623]
["Tent68",2332003.2496111388,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B93","v":245700.13766460354},-67186.346264569234,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B93","v":84650.958519647902},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B93","v":-24924.666852888782},3093889.8016551179,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G93","v":446892.98584365367},-112480.09600507944,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G93","v":112307.19224252409},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G93","v":-33067.780929834786},3518960.9353634748,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L93","v":477271.43901498808},-56230.832908992517,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L93","v":127737.13596727917},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L93","v":-37610.980600858922},4379039.1903080586,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q93","v":151606.18993014624},-249400.55669269551,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q93","v":158957.69652829278},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q93","v":-46803.576698433972},5607719.2905454263,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V93","v":748629.71896360314},-511126.47987756768,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V93","v":203558.38403439027},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V93","v":-59935.823479092192},5657824.8324170467,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA93","v":750468.32291381375},-285227.88065934915,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA93","v":205377.19888693659},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA93","v":-60471.356154203968},6456483.5901242951,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF93","v":727404.33007124776},-55526.264988435505,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF93","v":234368.25170013629},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF93","v":-69007.494973184846},8945577.8358296305,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK93","v":558731.29674603592},-230554.88107075411,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK93","v":324721.56221967842},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK93","v":-95611.164950914565},9949912.8312450182,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP93","v":430156.77262568369},-398138.78276775836,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP93","v":361178.59548106667},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP93","v":-106345.59045979852},10528893.800319316,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU93","v":1660889.1538810511},-303446.85113963723,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU93","v":382195.41610725858},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU93","v":-112533.79271498232},238240.08306679345,413652.30115126353,511166.76147241576,14359.753067309546,381125.79964133352,610146.28498719714,837238.82180976367,557286.81294404564,286850.99487919349,1627103.9261336902,{"$f":"BI93*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":22680475.168994609},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ93:BI93)+Monte_Carlo!BJ93/(1+Analise_Fundamentalista!$C$10)^10","v":14147454.531654842},{"$f":"(BK93+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":89.236079052273965},0.94839190949002394]
["Tent69",2553761.0904457187,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B94","v":386007.33496192965},-261710.4487524578,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B94","v":92700.695924184081},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B94","v":-27294.835207388078},3118887.8097459404,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G94","v":351728.15926642512},-208871.75609264651,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G94","v":113214.6117953583},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G94","v":-33334.961957028238},3297531.6477478873,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L94","v":417918.94190240779},-183356.16609818314,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L94","v":119699.32493759562},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L94","v":-35244.323853613263},4052387.3577484973,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q94","v":583776.42414685036},-264960.74652322178,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q94","v":147100.34138396473},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q94","v":-43312.291639208481},4990792.8102765232,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V94","v":428265.5455940137},-556577.99966196308,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V94","v":181164.15370918659},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V94","v":-53342.056083617194},6448325.9678130038,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA94","v":666019.00514772092},-1041124.9013627243,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA94","v":234072.13266685139},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA94","v":-68920.305549904864},7339243.3515711762,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF94","v":644013.8340936529},-771855.93340908375,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF94","v":266412.14356071356},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF94","v":-78442.513114290778},8232291.7632065713,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK94","v":1036473.7218703496},-14223.958381318969,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK94","v":298829.51007252745},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK94","v":-87987.497302123869},9960985.2112875842,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP94","v":889295.85564477881},-1280889.4420383859,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP94","v":361580.51927077555},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP94","v":-106463.93308383884},13198754.561991332,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU94","v":504308.14273137099},-3355295.2152066878,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU94","v":479110.49228788569},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU94","v":-141069.51196810571},189702.74692626786,222736.05301210866,319017.77688820701,422603.72736838477,-490.35644237998349,-209954.06909805682,60127.531130991934,1233091.7762594344,-136477.00020667037,-2512946.0921555366,{"$f":"BI94*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-35028378.045639805},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ94:BI94)+Monte_Carlo!BJ94/(1+Analise_Fundamentalista!$C$10)^10","v":-16384266.193303654},{"$f":"(BK94+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-98.335159136616753},1.0868384255054007E-4]
["Tent70",2770550.0157383131,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B95","v":359068.59149286483},-14182.993302316114,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B95","v":100570.06331272548},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B95","v":-29611.89533207475},3221694.5765814763,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G95","v":121900.30838654486},-59351.329650888103,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G95","v":116946.46395138992},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G95","v":-34433.770208700116},3616445.9238096713,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L95","v":534313.78490087984},-124933.83616367982,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L95","v":131275.80930087052},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L95","v":-38652.909191903695},4098324.3829653752,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q95","v":620432.02316227858},-295482.94591880753,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q95","v":148767.84043946493},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q95","v":-43803.270821992359},4857856.3874307312,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V95","v":391340.6127278498},-1081894.8456773553,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V95","v":176338.60485202013},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V95","v":-51921.219276207674},6000729.9401631048,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA95","v":321301.10560820095},-106537.21620466629,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA95","v":217824.54262748553},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA95","v":-64136.357724913447},7540701.8000618294,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF95","v":823051.95404515171},-1397118.0471392758,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF95","v":273725.01963387453},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF95","v":-80595.719682148992},8100762.7695048405,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK95","v":621493.56459552539},-720289.40423670306,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK95","v":294055.05043494643},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK95","v":-86581.703227841164},10821157.112524597,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP95","v":1146747.1709301907},-425035.86457373452,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP95","v":392804.47916170745},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP95","v":-115657.53008166616},11814416.34208053,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU95","v":1106904.4452444434},-1464488.7992194362,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU95","v":428859.46572933637},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU95","v":-126273.57677858512},415843.7661711995,145061.67247834653,502002.8488461668,429913.64686094358,-566136.84737369302,368452.07430610672,-380936.79314239859,108677.50756592759,998858.25543649739,-54998.465024241625,{"$f":"BI95*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-766632.85010882537},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ95:BI95)+Monte_Carlo!BJ95/(1+Analise_Fundamentalista!$C$10)^10","v":1031803.9389179761},{"$f":"(BK95+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":8.6602463471928921},0.25493146161815483]
["Tent71",2991631.7624132126,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B96","v":189161.44423926156},-34951.15118210746,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B96","v":108595.2587194424},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B96","v":-31974.837529537588},2489547.4389387821,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G96","v":404549.08653207263},-114393.96823747887,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G96","v":90369.761286329172},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G96","v":-26608.513749008987},3701713.210590228,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L96","v":423530.18359954562},-41662.31980646171,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L96","v":134370.98404282142},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L96","v":-39564.253855256749},4347760.2370192064,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q96","v":236634.07691924029},-303587.04563383514,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q96","v":157822.28071022558},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q96","v":-46469.264346870266},5025853.5946784522,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V96","v":506449.62262519193},-909084.76325486857,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V96","v":182436.84876506566},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V96","v":-53716.788996602954},6169308.0971578239,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA96","v":603386.23129934503},-373145.21228015528,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA96","v":223943.87482715471},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA96","v":-65938.136690044819},7660706.6892420081,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF96","v":840016.56356729893},-123041.11372605839,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF96","v":278081.15803026839},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF96","v":-81878.34305929589},7911027.8051963579,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK96","v":1231582.3101312981},-1224359.1019417574,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK96","v":287167.73301972303},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK96","v":-84553.798345409188},7766438.4812061097,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP96","v":1260181.7123436877},-16397.46141092134,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP96","v":281919.18764590193},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP96","v":-83008.414250621892},11830787.686937433,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU96","v":943060.80143071432},-1645251.523503487,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU96","v":429453.74021614238},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU96","v":-126448.55522964864},230830.71424705893,353916.36583191395,476674.59398064861,44400.047648760468,-273915.08086121391,388246.7571562996,913178.26481221302,209837.14286385462,1442695.0243280465,-399185.53708627896,{"$f":"BI96*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-5564314.3110228302},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ96:BI96)+Monte_Carlo!BJ96/(1+Analise_Fundamentalista!$C$10)^10","v":-443385.7298018937},{"$f":"(BK96+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-0.40256263163584904},0.17971483874885363]
["Tent72",2444938.4565382288,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B97","v":259652.02061101812},-221297.90251487162,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B97","v":88750.469752570541},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B97","v":-26131.728810923858},3071820.1463334458,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G97","v":428709.91198797897},-115556.76353384207,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G97","v":111506.07094156137},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G97","v":-32831.89840842643},3706147.7107126671,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L97","v":133041.94143722256},-305088.40545906237,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L97","v":134531.95495312466},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L97","v":-39611.650203537705},4455870.9868761059,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q97","v":389200.14435195853},-724145.9718448557,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q97","v":161746.66572263517},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q97","v":-47624.762060627116},4688282.218242242,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V97","v":537806.15624779172},-69119.552810160472,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V97","v":170183.11773407884},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V97","v":-50108.79484044273},6211798.7943208348,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA97","v":322217.02768526541},-993283.49114658043,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA97","v":225486.27329663228},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA97","v":-66392.281199196615},7762228.6845798139,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF97","v":1213135.1145388181},-1460818.642399051,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF97","v":281766.37339933164},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF97","v":-82963.419554132372},7539472.4930673307,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK97","v":625929.14248072321},-644068.50114697777,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK97","v":273680.39619031094},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK97","v":-80582.580735064359},9758005.3277266677,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP97","v":452956.91421103245},-732522.58632195531,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP97","v":354212.41560003522},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP97","v":-104294.46527694895},12302955.095314045,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU97","v":1143484.4703329911},-2744869.2562930947,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU97","v":446593.26337396092},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU97","v":-131495.12424902772},100972.85903779318,391827.32098727184,-77126.159272252858,-220823.92383088911,588760.92633126746,-511972.47136387939,-48880.574015033591,174958.45678899204,-29647.721787836592,-1286286.6468351705,{"$f":"BI97*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-17929765.81592821},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ97:BI97)+Monte_Carlo!BJ97/(1+Analise_Fundamentalista!$C$10)^10","v":-8791460.1613151133},{"$f":"(BK97+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-51.688851790305044},8.820180429978227E-3]
["Tent73",2644448.7580933897,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B98","v":281765.01278659329},-322523.45883969788,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B98","v":95992.628726407551},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B98","v":-28264.113403788797},2777340.4818784506,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G98","v":271640.1596753521},-426441.31376597122,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G98","v":100816.5550222262},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G98","v":-29684.472463494687},3656393.1096894532,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L98","v":372053.73815396836},-273163.07620887988,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L98","v":132725.87913908792},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L98","v":-39079.86841673754},4515062.4361259835,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q98","v":477659.08141516091},-198077.17859192411,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q98","v":163895.29605409151},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q98","v":-48257.405755844469},5388210.8332757233,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V98","v":640457.93973242922},-195084.9192463503,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V98","v":195590.29852072385},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V98","v":-57589.696744598477},6275924.2601159718,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA98","v":291908.02577811235},-1120658.7931097404,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA98","v":227814.00682186749},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA98","v":-67077.660120515284},5771522.3380326601,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF98","v":441028.99109619856},-1327587.4915390559,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF98","v":209504.38131400209},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF98","v":-61686.565631268881},8967471.2561203931,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK98","v":983126.11992276669},-310543.30662853911,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK98","v":325516.28624641197},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK98","v":-95845.163855979772},9382819.5412355736,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP98","v":375894.35939261696},-1981395.0782043908,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP98","v":340593.29373358202},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP98","v":-100284.44482016402},12377389.455464434,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU98","v":1114923.2397010971},-1650913.252986626,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU98","v":449295.20640709257},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU98","v":-132290.68558860381},26970.069269514162,-83669.071531887617,192536.67266743886,395219.79312148382,583373.6222622043,-668014.42063027585,-738740.68476012419,902253.93568465975,-1365191.8698983558,-218985.49246704011,{"$f":"BI98*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3052475.5945187691},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ98:BI98)+Monte_Carlo!BJ98/(1+Analise_Fundamentalista!$C$10)^10","v":-1818795.4766646088},{"$f":"(BK98+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-8.8523749288252951},0.12374993809064282]
["Tent74",2694182.5927656232,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B99","v":440451.8473084906},-72666.395895591239,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B99","v":97797.950728666459},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B99","v":-28795.673237905139},2809992.420720187,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G99","v":410736.21656114492},-293818.56808037963,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G99","v":102001.809768736},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G99","v":-30033.459411890617},3500393.4853768945,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L99","v":489709.04756989062},-114819.94374978007,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L99","v":127063.14357945049},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L99","v":-37412.529974642872},4263254.9862699136,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q99","v":460318.91213832499},-92413.658271221313,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q99","v":154754.76762804456},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q99","v":-45566.064395241905},4876433.3973248834,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V99","v":536678.50382888562},-701223.06633165164,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V99","v":177012.94426138038},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V99","v":-52119.772079601826},5744652.1809776928,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA99","v":721233.6149145856},-865197.59415558435,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA99","v":208529.00336345431},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA99","v":-61399.374902443124},7783538.9629702717,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF99","v":310011.6962014772},-1236491.6896107625,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF99","v":282539.92956499034},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF99","v":-83191.185784523797},8154020.6545298062,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK99","v":647739.01994083636},-160818.05767554289,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK99","v":295988.29431736568},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK99","v":-87150.928438722884},10655903.569809241,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP99","v":1189459.1356455567},-373342.25781301747,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP99","v":386805.82937768369},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP99","v":-113891.28490206502},10653534.134548884,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU99","v":745493.01326153951},-808611.2634316216,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU99","v":386719.8196493641},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU99","v":-113865.96015841221},436787.72890366067,188885.99883761068,464539.7174249182,477093.95709990629,-39651.39032098747,3165.6492200124412,-727131.24962881883,695758.32814393635,1089031.4223081579,209735.60932086979,{"$f":"BI99*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2923539.9182885955},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ99:BI99)+Monte_Carlo!BJ99/(1+Analise_Fundamentalista!$C$10)^10","v":3266003.415217266},{"$f":"(BK99+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":22.386022431206861},0.39388300922000324]
["Tent75",2571459.3150225473,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B100","v":105366.42237867959},-258522.71850358997,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B100","v":93343.135712711111},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B100","v":-27483.995471868249},2927101.4936723681,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G100","v":240791.75257929345},-336481.90785050241,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G100","v":106252.83097910634},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G100","v":-31285.132036819628},3777183.6257090275,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L100","v":587715.15316039696},-296465.78496541036,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L100","v":137110.53553390421},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L100","v":-40370.88864635276},4467776.2726192661,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q100","v":543762.80558166571},-925667.07014720945,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q100","v":162178.82371803114},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q100","v":-47752.006857985863},5056408.8955971692,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V100","v":769104.4314505537},-232724.43554340614,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V100","v":183545.99623776192},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V100","v":-54043.366884569354},5476679.7449817853,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA100","v":455330.11418227135},-195818.94133999915,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA100","v":198801.69120482798},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA100","v":-58535.260671869553},7244493.3726338334,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF100","v":453374.141811245},-215310.09673658627,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF100","v":262972.75018160918},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF100","v":-77429.816558346749},7663832.7427396942,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK100","v":818995.23578508047},-458996.74764077709,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK100","v":278194.63275420235},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK100","v":-81911.754608789706},10099037.90878341,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP100","v":644890.46889304498},-928123.33305587096,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP100","v":366591.78723156988},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP100","v":-107939.45310886449},11877222.955836209,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU100","v":970777.61015449814},-1584581.0699872635,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU100","v":431139.32535503717},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU100","v":-126944.85968707994},-87297.155884067528,-20722.456328922253,387989.01508253807,-267477.44770549843,665882.62526034005,399777.60337523062,423606.97869792115,556281.36628971598,-24580.53004012059,-309608.99416480819,{"$f":"BI100*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4315691.8199675977},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ100:BI100)+Monte_Carlo!BJ100/(1+Analise_Fundamentalista!$C$10)^10","v":-923843.6064430133},{"$f":"(BK100+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-3.3542494897404578},0.15858606977753173]
["Tent76",2230486.5142211765,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B101","v":171627.20125087307},-11594.948068034617,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B101","v":80965.934084978391},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B101","v":-23839.646576862324},3223121.2404465866,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G101","v":131634.10714440525},-282616.71881968668,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G101","v":116998.25138508542},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G101","v":-34449.018524308107},3354997.1819334142,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L101","v":308416.31697172316},-556251.13894324738,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L101","v":121785.30511427831},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L101","v":-35858.520808671703},4488644.1992142536,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q101","v":662734.48211734137},-363026.94312654011,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q101","v":162936.32265757074},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q101","v":-47975.045191391844},5371331.1908262493,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V101","v":548958.01552812906},-217650.89175565445,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V101","v":194977.57299683997},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V101","v":-57409.285561758501},5483320.0223341798,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA101","v":900752.32210632972},-111470.85006985891,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA101","v":199042.73111024415},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA101","v":-58606.232571607179},7750668.9497522274,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF101","v":664183.65862332191},-502778.47827294824,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF101","v":281346.75878963876},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF101","v":-82839.868036983593},7999769.8759679841,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK101","v":618075.54166687524},-1007103.853224768,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK101","v":290389.04128895007},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK101","v":-85502.281822088349},9383991.5531581547,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP101","v":492055.51971385785},-614826.91411612963,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP101","v":340635.83738469373},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP101","v":-100296.97139221011},12358821.202878799,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU101","v":1759454.3295524959},-468822.82406250748,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU101","v":448621.18488517957},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU101","v":-132092.22638413467},217158.54069095451,-68433.378814504118,-161908.0376659176,414668.81645698019,468875.41120755608,929717.97057510773,359912.07110302884,-184141.55209103099,117567.47159021185,1607160.4639910331,{"$f":"BI101*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":22402479.897367962},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ101:BI101)+Monte_Carlo!BJ101/(1+Analise_Fundamentalista!$C$10)^10","v":12815941.089376897},{"$f":"(BK101+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":81.055943144340603},0.91881215860401622]
["Tent77",2899109.6200533034,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B102","v":372946.04663163598},-82776.603725279099,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B102","v":105236.73508258055},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B102","v":-30985.952297400443},2812862.8450601394,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G102","v":436324.04197067849},-411859.40843910357,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G102","v":102106.00523749259},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G102","v":-30064.138773255858},3181142.108277184,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L102","v":311368.45210008911},-152120.74083013672,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L102","v":115474.42255827933},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L102","v":-34000.341669217865},4204141.7550667739,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q102","v":547848.95499797084},-57530.804222958621,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q102","v":152608.97658621229},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q102","v":-44934.256701757033},4411292.0463203462,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V102","v":225631.1078784627},-373366.96635590366,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V102","v":160128.46469805911},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V102","v":-47148.298212563299},5832136.6719346968,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA102","v":672576.54297465133},-652913.00945239945,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA102","v":211704.66189495454},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA102","v":-62334.417249515958},6844872.4425335564,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF102","v":843195.60553781642},-325999.70781495108,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF102","v":248466.64055970256},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF102","v":-73158.63102211224},7739860.7866716189,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK102","v":458999.85199378838},-540424.37424102938,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK102","v":280954.42598960397},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK102","v":-82724.349388319286},9391598.4977127332,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP102","v":1005571.5330076161},-569493.35848770011,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP102","v":340911.96699474397},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP102","v":-100378.27512059164},12887918.433935961,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU102","v":1820890.566795839},-419697.87402520957,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU102","v":467827.2420665102},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU102","v":-137747.26662435936},364420.22569153697,96506.499995811639,240721.79215901386,597992.87065946741,-34755.691991945147,169033.77816769044,692503.90726045566,116805.55435404369,676611.86639406823,1731272.6682127803,{"$f":"BI102*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":24132500.77729376},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ102:BI102)+Monte_Carlo!BJ102/(1+Analise_Fundamentalista!$C$10)^10","v":14249357.162194017},{"$f":"(BK102+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":89.862116567719767},0.95024546111998276]
["Tent78",2287205.9944754899,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B103","v":275953.21072076849},-222610.30569871285,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B103","v":83024.832746918284},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B103","v":-24445.869638362561},3114310.3459692113,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G103","v":306402.85246428871},-331478.44742412836,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G103","v":113048.45135096196},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G103","v":-33286.03759996091},3345583.795243741,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L103","v":352760.43835975515},-535475.33145238739,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L103","v":121443.60224301096},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L103","v":-35757.90965933619},3957461.9844787391,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q103","v":261528.82594681525},-740161.97180906788,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q103","v":143654.58124771263},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q103","v":-42297.720452384718},4512640.1319566797,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V103","v":615287.2193950431},-360309.83706535777,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V103","v":163807.36720159446},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V103","v":-48231.51594439317},6119393.8616592139,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA103","v":823359.73250803002},-8396.9250435313661,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA103","v":222132.00433364775},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA103","v":-65404.648715177318},6482464.0667885132,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF103","v":562374.78140794067},-743959.96428850293,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF103","v":235311.33454223358},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF103","v":-69285.17671554214},8584054.4271221645,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK103","v":1016079.2824578207},-248345.54888093559,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK103","v":311598.38021747477},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK103","v":-91747.1692540574},10658269.723186927,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP103","v":1452446.2316001244},-77833.301964131198,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP103","v":386891.7199747311},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP103","v":-113916.57456865167},12365052.658276873,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU103","v":952143.10233065824},-593825.0621456767,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU103","v":448847.38468679105},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU103","v":-132158.82875693648},111921.86813061136,54686.818791161393,-97029.200508957467,-377276.2850669247,370553.23358688661,971690.16308296914,-15559.025053870821,987584.9445403025,1647588.0750420727,675006.59611483605,{"$f":"BI103*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":9409030.4228251334},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ103:BI103)+Monte_Carlo!BJ103/(1+Analise_Fundamentalista!$C$10)^10","v":6838523.5749739604},{"$f":"(BK103+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":44.333754622814212},0.63838494985553662]
["Tent79",2304572.9977947352,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B104","v":175584.40145822152},-52693.451223513541,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B104","v":83655.249311660707},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B104","v":-24631.489779345378},3377483.7024142314,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G104","v":124542.91008021985},-298057.23092998302,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G104","v":122601.55848476151},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G104","v":-36098.85882353445},3650655.7869894402,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L104","v":417715.75264412857},-128463.77465999432,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L104","v":132517.61619349656},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L104","v":-39018.547380006916},4590786.8557607243,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q104","v":675366.46407072188},-302154.71246470185,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q104","v":166644.06782638375},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q104","v":-49066.755370747022},5107999.212632277,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V104","v":184399.90711069829},-525872.72181283822,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V104","v":185418.70794521028},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V104","v":-54594.768974231709},6426283.4395443611,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA104","v":451256.09549581003},-820151.64777996019,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA104","v":233271.99606907941},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA104","v":-68684.712964953316},5984247.8670798838,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF104","v":707654.34765995713},-1007976.1855032245,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF104","v":217226.24874212398},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF104","v":-63960.195800305177},6915142.1185468212,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK104","v":428137.86251826893},-829495.56791017507,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK104","v":251017.40691492948},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK104","v":-73909.679831663903},10257493.935578667,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP104","v":704714.24496876088},-118196.90602844641,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP104","v":372343.68940137612},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP104","v":-109633.0458083441},12223888.382796794,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU104","v":820959.02514700789},-519748.07965592912,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU104","v":443723.16745848622},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU104","v":-130650.05189804613},181914.70976702331,-87011.621188536112,382751.04679762386,490789.06406165677,-210648.87573116136,-204308.26918002404,-147055.78490144855,-224249.97830864057,849227.9825333464,614284.06105151889,{"$f":"BI104*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":8562608.7981324233},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ104:BI104)+Monte_Carlo!BJ104/(1+Analise_Fundamentalista!$C$10)^10","v":5071186.8551345421},{"$f":"(BK104+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":33.47614394887723},0.5182524633347203]
["Tent80",2175094.454063891,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B105","v":346190.08326646476},-55333.528244142297,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B105","v":78955.220340272368},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B105","v":-23247.611104379284},3454117.8968791333,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G105","v":558914.6237735186},-424443.48688669805,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G105","v":125383.3547871109},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G105","v":-36917.932196136178},3953520.8920273869,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L105","v":274098.40411814657},-277630.9212087153,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L105","v":143511.52087518651},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L105","v":-42255.597691019459},3297726.5360124852,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q105","v":409598.89904826588},-779896.62824465102,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q105","v":119706.39931813313},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q105","v":-35246.406837446775},5007055.9057900384,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V105","v":379551.1103106598},-488714.7271017821,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V105","v":181754.49878008012},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V105","v":-53515.877555666462},6189107.0649001878,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA105","v":428340.1954860955},-829324.85463984672,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA105","v":224662.5709084617},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA105","v":-66149.74989216699},7741200.467776645,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF105","v":815425.74720865022},-840683.01139002724,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF105","v":281003.05597743526},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF105","v":-82738.668024126266},8677161.1132946741,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK105","v":1031512.3217490941},-814791.48000137345,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK105","v":314978.12260437116},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK105","v":-92742.30214463688},10482188.773034791,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP105","v":1568420.7518526772},-1068243.0601203551,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP105","v":380500.03882681072},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP105","v":-112034.60505492396},11967057.590442777,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU105","v":1686118.7377600085},-136198.98871020452,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU105","v":434400.29333566775},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU105","v":-127905.02058728156},346564.16425821552,222936.55947779526,97723.406093598329,-285837.73671569879,19075.004433291353,-242471.83813745651,173007.12377193198,438956.66220745491,768643.12550420885,1856415.0217981902,{"$f":"BI105*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":25876881.082384501},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ105:BI105)+Monte_Carlo!BJ105/(1+Analise_Fundamentalista!$C$10)^10","v":14149162.866720608},{"$f":"(BK105+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":89.24657418703606},0.94842342945868074]
["Tent81",2508470.9834386371,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B106","v":92660.961129863921},-310046.5906418761,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B106","v":91056.679789023823},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B106","v":-26810.770346384379},3016324.294517389,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G106","v":464411.17071223608},-315180.56413232279,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G106","v":109491.58959344278},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G106","v":-32238.75360107543},3227084.0710682306,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L106","v":488139.39198376623},-183266.35156508841,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L106","v":117142.10084611387},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L106","v":-34491.373625252054},3872179.0257157139,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q106","v":262485.88292303524},-255527.24541296103,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q106","v":140558.83761790188},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q106","v":-41386.208285430614},5799201.4030812448,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V106","v":568583.48000395787},-537401.72467121098,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V106","v":210509.12236128881},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V106","v":-61982.402043696886},5657131.1633332735,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA106","v":519728.11701707967},-387100.18073975289,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA106","v":205352.0189250962},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA106","v":-60463.942154750031},7889495.8164031645,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF106","v":1282702.4668025449},-445188.91561327851,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF106","v":286386.12883864739},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF106","v":-84323.662453686062},8229395.7080648746,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK106","v":583447.81550923444},-1260996.380625709,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK106","v":298724.38421401451},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK106","v":-87956.543996374225},9845443.8807093445,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP106","v":837441.44313663733},-921222.73464040051,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP106","v":357386.40659802756},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP106","v":-105229.01663469482},12242777.652424784,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU106","v":446042.39863608032},-654814.25763087277,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU106","v":444408.84179449413},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU106","v":-130851.94216241458},-153139.72006937274,226483.44257228065,387523.76763953967,106131.26684254548,179708.47565033881,277516.01304767292,1039576.0175742276,-466780.72489883425,168376.09845956956,104785.04063728711,{"$f":"BI106*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1460616.2975116633},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ106:BI106)+Monte_Carlo!BJ106/(1+Analise_Fundamentalista!$C$10)^10","v":1932935.8230228},{"$f":"(BK106+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":14.196338623015961},0.30789866436077884]
["Tent82",2463100.9919058541,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B107","v":304188.56570450723},-363141.62571512349,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B107","v":89409.763871595831},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B107","v":-26325.851672166591},2836875.8799855355,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G107","v":141344.09432831884},-665215.54740183649,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G107","v":102977.67058518861},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G107","v":-30320.792315973726},3848656.5040539461,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L107","v":495131.76656947425},-48457.955752735972,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L107","v":139704.97774193477},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L107","v":-41134.797393933281},3995756.5372080859,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q107","v":315151.19278773729},-488417.88105919352,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q107","v":145044.66104076651},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q107","v":-42707.016180947066},4842667.6803150941,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V107","v":162723.93958486369},-334404.77547730907,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V107","v":175787.25973008375},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V107","v":-51758.880966925091},6013668.345463586,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA107","v":398265.06503069948},-288339.15746517474,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA107","v":218294.20252636605},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA107","v":-64274.644599846375},7224799.7013609959,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF107","v":838221.75999465573},-98399.696471153205,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF107","v":262257.87632785511},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF107","v":-77219.328774649344},8501066.0085310675,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK107","v":1061525.6095342073},-344979.17618701386,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK107","v":308585.92764866399},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK107","v":-90860.181345109988},9857982.4703980498,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP107","v":1607902.1066391387},-192332.44413842424,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP107","v":357841.55332040478},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP107","v":-105363.03024331572},11966178.834846295,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU107","v":423643.41651895404},-2532189.6848901054,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU107","v":434368.3947936914},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU107","v":-127895.62836602669},4130.8521888129799,-451214.57480430277,545243.99116473983,-70929.043411636783,-47652.457129286719,263945.4654920444,924860.6110767083,934272.17965074745,1668048.1855778035,-1802073.5019434867,{"$f":"BI107*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-25119405.501437031},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ107:BI107)+Monte_Carlo!BJ107/(1+Analise_Fundamentalista!$C$10)^10","v":-10735407.721177649},{"$f":"(BK107+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-63.631468915045701},3.3411561805640343E-3]
["Tent83",2455772.2022925704,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B108","v":236477.67277695183},-45587.998219215769,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B108","v":89143.731195330576},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B108","v":-26247.520889575928},3057204.9878699277,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G108","v":174316.73149725804},-505309.71775198559,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G108","v":110975.5454489148},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G108","v":-32675.690240291966},3711214.7577696107,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L108","v":231539.11640076552},-70255.274267477929,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L108","v":134715.88711115485},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L108","v":-39665.80727207665},4523095.1558718635,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q108","v":662838.47857415688},-618873.95911079552,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q108","v":164186.88116492779},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q108","v":-48343.260208929845},4879984.7762562856,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V108","v":480584.23934054753},-625334.60152870696,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V108","v":177141.8581600466},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V108","v":-52157.72954674872},6108183.1401813347,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA108","v":277080.95652946865},-350849.21162582084,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA108","v":221725.0587948894},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA108","v":-65284.827485055423},6394221.7733755419,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF108","v":758834.64203643252},-1085346.9910824432,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF108","v":232108.16802836803},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF108","v":-68342.034905589724},8657019.2117493227,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK108","v":844593.52162123926},-599210.87016890792,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK108","v":314246.97813769575},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK108","v":-92527.023634246609},9009045.6340906713,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP108","v":984648.22163840197},-87951.816569254661,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP108","v":327025.42262760224},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP108","v":-96289.514660678717},11119539.673984172,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU108","v":550781.48430623661},-1224810.1402569492,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU108","v":403635.66897128965},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU108","v":-118846.67055148825},253785.8848634907,-252693.13104610474,256333.92197236576,159808.14041935932,-19766.233574861551,82671.976213481772,-162746.21592323232,467102.60595578043,1127432.3130360707,-389239.65753091121,{"$f":"BI108*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-5425677.0238365447},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ108:BI108)+Monte_Carlo!BJ108/(1+Analise_Fundamentalista!$C$10)^10","v":-1643537.5178470709},{"$f":"(BK108+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-7.7756798865117949},0.13011173619072122]
["Tent84",2424057.5190156032,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B109","v":293276.89381086401},-35993.187283790139,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B109","v":87992.498520594818},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B109","v":-25908.551415517479},2985287.6224801256,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G109","v":406515.48154194222},-82963.42057817975,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G109","v":108364.96850590683},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G109","v":-31907.030773982395},3588446.5428191945,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L109","v":492445.70594572159},-454181.04838072805,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L109","v":130259.44088920734},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L109","v":-38353.649213003104},4785029.0697692344,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q109","v":276683.18907652225},-3708.6897406244348,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q109","v":173694.99693788509},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q109","v":-51142.834155687371},5366678.1093390873,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V109","v":598246.11767483596},-835151.13980006054,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V109","v":194808.66765418061},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V109","v":-57359.552995594109},6352358.1183256246,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA109","v":886046.76527243247},-1103045.7380789891,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA109","v":230588.53098339294},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA109","v":-67894.592280654513},6404254.1722288728,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF109","v":800854.91901636275},-286284.27063011774,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF109","v":232472.34083958837},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF109","v":-68449.26211429805},8526474.16712486,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK109","v":523827.72286049207},-1262983.1541289811,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK109","v":309508.23553118622},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK109","v":-91131.746098890333},11856056.080231197,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP109","v":831622.40598636202},-1381177.425219611,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP109","v":430370.97466378962},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP109","v":-126718.6261589494},13421621.987649312,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU109","v":1617273.9235194153},-224073.5635137122,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU109","v":487200.50726016337},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU109","v":-143451.53966802955},319367.6536321512,400009.99869568687,130170.44924119778,395526.66211809556,-99455.907466638077,-54305.034103818194,678593.72711153538,-520778.94183619309,-245902.67072840879,1736949.3275978367,{"$f":"BI109*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":24211628.686800774},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ109:BI109)+Monte_Carlo!BJ109/(1+Analise_Fundamentalista!$C$10)^10","v":13251316.737899693},{"$f":"(BK109+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":83.730667907034857},0.92963706521654177]
["Tent85",2430790.3556098123,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B110","v":109001.561945938},-164988.75365772352,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B110","v":88236.898296345986},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B110","v":-25980.512597009649},2923713.3799179583,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G110","v":318204.66711496952},-822919.22306917468,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G110","v":106129.84355319593},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G110","v":-31248.919563015213},3527843.0650469093,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L110","v":292914.27522497356},-53519.454021772282,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L110","v":128059.55438222946},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L110","v":-37705.913626076908},4162574.2352938945,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q110","v":353347.0969911326},-392468.42549620249,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q110","v":151100.0891553541},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q110","v":-44489.979198107481},4883804.5674810512,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V110","v":781117.72605685215},-17203.818445280256,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V110","v":177280.51533755066},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V110","v":-52198.5558293625},5955161.6968205608,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA110","v":867923.33279790205},-60834.815475874311,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA110","v":216170.43023392596},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA110","v":-63649.320116979725},6420534.0956739765,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF110","v":783114.47951726557},-9913.862566820073,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF110","v":233063.29675891838},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF110","v":-68623.263444839686},8530699.8810716923,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK110","v":720400.23258017644},-721856.4723460672,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK110","v":309661.62757130829},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK110","v":-91176.91092117691},12341236.61926664,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP110","v":1117271.8887054948},-1492899.3781794931,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP110","v":447982.87022666167},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP110","v":-131904.28072481669},11080624.815533679,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU110","v":1638137.4944549119},-1627934.3765033449,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU110","v":402223.07228256721},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU110","v":-118430.74493789076},6269.1939875508178,-429833.63196402445,329748.46195935388,67488.781452176729,888995.86711976002,959609.62743897387,937640.65026452416,217028.47688424063,-59548.899972153333,293995.44529624353,{"$f":"BI110*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":4098051.9373973259},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ110:BI110)+Monte_Carlo!BJ110/(1+Analise_Fundamentalista!$C$10)^10","v":3908149.4305882799},{"$f":"(BK110+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":26.331038314400825},0.43755675923224818]
["Tent86",2465564.8588425913,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B111","v":265487.94980320189},-47715.04523879537,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B111","v":89499.201439015364},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B111","v":-26352.1857103281},3152971.2613526727,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G111","v":205282.13722348592},-78921.503611436419,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G111","v":114451.82998905037},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G111","v":-33699.24904652351},3401071.7549079596,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L111","v":290974.70708941657},-191745.0522029812,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L111","v":123457.79710858797},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L111","v":-36350.970114636926},5158231.2801696099,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q111","v":393249.47304271243},-1132566.4662983022,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q111","v":187242.11563821754},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q111","v":-55131.653967384525},4392565.0869458094,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V111","v":582290.67575396015},-383239.56366161356,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V111","v":159448.68217139351},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V111","v":-46948.142735226058},6561016.6507713711,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA111","v":246217.22410005907},-146918.35498228014,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA111","v":238162.76775934116},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA111","v":-70124.754013100697},6988117.6388762249,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF111","v":279769.81866734807},-801547.82673347055,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF111","v":253666.39453764577},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF111","v":-74689.648956033649},7231440.6687220065,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK111","v":727459.13461485517},-194241.92508908469,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK111","v":262498.94128035934},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK111","v":-77290.308049263011},10931471.302647389,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP111","v":1641390.7851784886},-1908742.094108792,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP111","v":396808.84833819559},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP111","v":-116836.57836919119},13603899.614339562,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU111","v":1065521.0862819892},-618354.57342036767,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU111","v":493817.12574840483},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU111","v":-145399.73983488063},280919.92029309378,207113.21455457635,186336.48188038642,-607206.53158475668,311551.65152851399,267336.88286401943,-342801.26248451031,718425.84275686694,12620.96103870096,795583.89877514564,{"$f":"BI111*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":11089777.715611644},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ111:BI111)+Monte_Carlo!BJ111/(1+Analise_Fundamentalista!$C$10)^10","v":6367677.4956903635},{"$f":"(BK111+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":41.441117719601181},0.60718464691844865]
["Tent87",2694993.6356457598,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B112","v":324731.67231792235},-366382.11219161906,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B112","v":97827.391321090821},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B112","v":-28804.341739372358},2833036.3861436141,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G112","v":432741.60887296323},-162517.07934973954,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G112","v":102838.29820909817},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G112","v":-30279.755449961824},3299981.9814364631,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L112","v":253662.43876077802},-130927.61268898004,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L112","v":119788.27125251414},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L112","v":-35270.513247164214},4324358.4783898396,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q112","v":229465.13126406222},-240749.39523980237,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q112","v":156972.8044930069},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q112","v":-46219.144181855081},4226421.9988924116,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V112","v":562239.7606014862},-61825.282642526181,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V112","v":153417.7421812886},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V112","v":-45172.390012612304},6433700.2931782557,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA112","v":762965.73898149666},-728861.0513045832,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA112","v":233541.22544061387},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA112","v":-68763.984983957707},7812357.7563205315,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF112","v":686586.73907227314},-58137.378472341974,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF112","v":283586.04237846343},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF112","v":-83499.203718665711},8924111.2533492297,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK112","v":587718.61068720755},-599102.81224629609,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK112","v":323942.33226645691},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK112","v":-95381.728127924172},9664386.4005285464,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP112","v":469923.34941256832},-1050987.5804751159,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP112","v":350814.07903072576},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP112","v":-103293.85750681521},10799571.727677222,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU112","v":907433.22041581944},-831038.64155705995,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU112","v":392020.93672125397},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU112","v":-115426.8234879674},27372.609708021751,342783.07228236005,207252.58407714794,99469.396335411671,608659.8301276362,198881.9281335696,828536.19925972889,217176.4025794442,-333544.00953863701,352988.69209204603,{"$f":"BI112*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":4920368.7222076859},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ112:BI112)+Monte_Carlo!BJ112/(1+Analise_Fundamentalista!$C$10)^10","v":4053056.5908495355},{"$f":"(BK112+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":27.221273611569018},0.44753871643151605]
["Tent88",2448719.5408149604,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B113","v":127276.5118155193},-307093.9177843263,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B113","v":88887.72188046627},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B113","v":-26172.141390089837},2682324.2337222118,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G113","v":162874.46511434985},-80426.99353008176,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G113","v":97367.496157189205},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G113","v":-28668.929997462288},3697783.0898674778,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L113","v":254415.32976955429},-475044.06767308933,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L113","v":134228.32194047049},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L113","v":-39522.248360743601},4693096.7354441537,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q113","v":701162.43277219078},-374690.85462119989,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q113","v":170357.88314061039},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q113","v":-50160.252846487601},5076101.0148038128,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V113","v":195620.57768460645},-275773.26808948681,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V113","v":184260.81375201861},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V113","v":-54253.838079639434},5886505.2320017554,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA113","v":276381.20863807132},-218483.02944146915,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA113","v":213678.22291969883},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA113","v":-62915.51345818062},7555404.7574212523,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF113","v":1116367.6077568871},-987149.6515146835,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF113","v":274258.73219784984},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF113","v":-80752.866253019747},8692874.7964017764,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK113","v":630092.42939109914},-531983.81765764253,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK113","v":315548.52418383386},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK113","v":-92910.251445968985},9812673.2385304011,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP113","v":867629.37736394897},-552405.9665823715,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP113","v":356196.84295903414},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP113","v":-104878.76097402986},12824021.568369878,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU113","v":534776.45476517826},-107883.09956150007,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU113","v":465507.80665514362},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU113","v":-137064.3310034746},-117101.82547843056,151146.037743995,-125922.66432380816,446669.20844511368,49854.285267498824,208660.88865812038,322723.82218703371,320746.88447132148,566541.49276658171,755336.83085534722,{"$f":"BI113*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":10528767.069691276},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ113:BI113)+Monte_Carlo!BJ113/(1+Analise_Fundamentalista!$C$10)^10","v":6438648.7219640678},{"$f":"(BK113+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":41.877128546107294},0.6119374383034446]
["Tent89",2754944.5583656346,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B114","v":343250.97767886095},-209789.89359258473,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B114","v":100003.59029217759},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B114","v":-29445.102757422108},3261195.297526238,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G114","v":125565.08159254389},-41943.785619182236,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G114","v":118380.32725786205},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G114","v":-34855.957574931825},3958166.5525815412,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L114","v":647091.03728955437},-317370.15284040512,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L114","v":143680.1568403944},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L114","v":-42305.250941564118},3555418.356595064,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q114","v":376651.15172778827},-625414.42294328508,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q114","v":129060.52848524552},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q114","v":-38000.640897714991},5082647.3241694318,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V114","v":609025.51456028118},-16122.028129442075,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V114","v":184498.44265011649},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V114","v":-54323.805640825813},4948175.9926756946,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA114","v":722855.22847315471},-312927.56166428659,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA114","v":179617.17710888866},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA114","v":-52886.563587537654},7315112.5976427551,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF114","v":345870.49142880854},-234156.59735557574,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF114","v":265536.20505154418},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF114","v":-78184.60137995884},7830945.0015314203,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK114","v":597389.32841867907},-19354.295871927134,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK114","v":284260.75332648802},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK114","v":-83697.865918073716},9499837.4750955515,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP114","v":1459654.2090652317},-1061113.9631115566,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP114","v":344841.00662458577},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP114","v":-101535.14334202914},11869183.668715822,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU114","v":1904035.8089970248},-1049834.7817883578,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU114","v":430847.50185064506},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU114","v":-126858.9350412872},204019.5716210317,167145.66565629191,431095.79034797952,-157703.38362796628,723078.1234401298,536658.28033021919,299065.49774481816,778597.91995516617,641846.10923623166,1158189.5940180249,{"$f":"BI114*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":16144199.461513337},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ114:BI114)+Monte_Carlo!BJ114/(1+Analise_Fundamentalista!$C$10)^10","v":10556724.226546569},{"$f":"(BK114+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":67.176473064166075},0.84205083272651005]
["Tent90",2559789.1617648015,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B115","v":409985.63579983811},-3142.6894028176484,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B115","v":92919.512949962344},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B115","v":-27359.263792304777},2773208.0700219376,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G115","v":349966.98301190551},-167384.13437681075,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G115","v":100666.54981759789},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G115","v":-29640.304862596324},3511629.7300713114,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L115","v":140368.47213854719},-384068.38001375744,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L115","v":127471.01560265728},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L115","v":-37532.623999268515},3935870.8743702695,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q115","v":615502.6966280645},-294179.99599416472,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q115","v":142870.83098214591},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q115","v":-42066.952666564786},4212622.3354065632,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V115","v":686368.61974628537},-12538.241958860992,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V115","v":152916.81889075699},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V115","v":-45024.897930376101},6127400.2980642365,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA115","v":262745.99199696112},-332197.39786798024,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA115","v":222422.63536777036},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA115","v":-65490.222249479768},7646954.8416714864,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF115","v":987175.93576034834},-450429.65310148231,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF115","v":277581.97044189135},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF115","v":-81731.362037994084},8610839.8306932691,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK115","v":616119.29222506564},-515476.91331884562,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK115","v":312570.68164415919},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK115","v":-92033.454129793012},10420753.154096192,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP115","v":548475.65773558209},-58479.319232878697,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP115","v":378269.94586649112},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP115","v":-111377.97546609258},11483316.562100817,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU115","v":1187743.9663910093},-497305.07948504918,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU115","v":416840.65154217737},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU115","v":-122734.75164511446},472403.19555467804,253609.09359009634,-153761.51627182149,422126.5789494809,781722.2987478053,87481.007247271482,732596.89106276329,321179.60642058623,756888.30890310195,984544.78680302296,{"$f":"BI115*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":13723735.301228892},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ115:BI115)+Monte_Carlo!BJ115/(1+Analise_Fundamentalista!$C$10)^10","v":9428081.1156484373},{"$f":"(BK115+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":60.242668458405134},0.78987538616852415]
["Tent91",2370320.0056560212,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B116","v":136326.04634635118},-95040.199148800282,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B116","v":86041.844285824976},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B116","v":-25334.199892545294},2684415.7715215017,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G116","v":114824.1960978915},-58252.359553515329,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G116","v":97443.418298172284},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G116","v":-28691.284547296738},3962305.7135459906,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L116","v":622701.06899125688},-520650.93226936943,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L116","v":143830.40703544285},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L116","v":-42349.490677553586},3417863.8702929136,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q116","v":459766.6100640042},-94773.5606330765,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q116","v":124067.34542853388},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q116","v":-36530.445800099646},4910758.444457965,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V116","v":179654.46114015274},-401835.70287974924,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V116","v":178258.93229400081},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V116","v":-52486.64136447286},6548605.0552022299,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA116","v":771386.47773584898},-22528.737007591768,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA116","v":237712.23088214718},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA116","v":-69992.097729399029},6379110.8503825897,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF116","v":942307.15251664852},-747134.67839443625,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF116","v":231559.64644475389},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF116","v":-68180.527960219129},9057560.5932724811,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK116","v":1196076.0081322403},-894112.9651207322,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK116","v":328786.49984649831},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK116","v":-96808.047040592748},9188971.7393981274,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP116","v":1311867.1408082331},-748661.89727296249,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP116","v":333556.68165544583},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP116","v":-98212.581549060604},12515174.259110341,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU116","v":1051527.3796637568},-313345.23130002321,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU116","v":454296.7499083773},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU116","v":-133763.34233933414},101993.49159083058,125323.97029525173,203531.05307977673,452529.94905936194,-96408.950810068549,916577.87388100545,358551.592606747,533941.49581741367,798549.34364165575,1058715.555932777,{"$f":"BI116*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":14757614.121440403},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ116:BI116)+Monte_Carlo!BJ116/(1+Analise_Fundamentalista!$C$10)^10","v":9650070.3762906548},{"$f":"(BK116+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":61.606456659482809},0.80086728393749829]
["Tent92",2276155.8284324077,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B117","v":237728.11565415823},-286356.18866403156,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B117","v":82623.715318156494},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B117","v":-24327.764439607432},2962143.243413982,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G117","v":351116.56599790842},-247582.05015594995,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G117","v":107524.8350830148},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G117","v":-31659.661505591881},3432070.7258370821,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L117","v":153434.56197875668},-511512.40671507415,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L117","v":124583.04965817618},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L117","v":-36682.289988792159},4198771.1387489056,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q117","v":674943.48784557066},-166116.91192425237,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q117","v":152414.02496287102},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q117","v":-44876.855056823704},5074712.2919540573,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V117","v":818965.20405691967},-276086.11306172243,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V117","v":184210.40356482461},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V117","v":-54238.99528111978},5154847.1068397146,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA117","v":640972.21052621538},-182517.21636653619,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA117","v":187119.27124843377},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA117","v":-55095.483609202507},8179338.0653400477,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF117","v":730080.28086115816},-103326.75858631461,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF117","v":296907.30808489793},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF117","v":-87421.523271782484},9717271.9734590985,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK117","v":1393333.2505609735},-16388.64923636122,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK117","v":352733.80810536514},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK117","v":-103859.10341152738},10290245.158218067,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP117","v":784568.11054770357},-1366227.3265478422,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP117","v":373532.54811740835},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP117","v":-109983.09391117071},10758606.162233628,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU117","v":1462074.6335189424},-535942.6074631525,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU117","v":390533.90003651613},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU117","v":-114988.97972797605},9667.8778686757287,179399.68941938138,-270177.08506693342,616363.74582736555,672850.49927890196,590478.78179891035,836239.30708795902,1625819.3060184501,-318109.76179390104,1201676.9463643301,{"$f":"BI117*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":16750376.976799263},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ117:BI117)+Monte_Carlo!BJ117/(1+Analise_Fundamentalista!$C$10)^10","v":11003914.304832609},{"$f":"(BK117+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":69.92377962593909},0.86014057392464993]
["Tent93",2512542.9945759634,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B118","v":250167.95908128927},-507135.71463897795,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B118","v":91204.492467215765},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B118","v":-26854.292378798367},2528018.6559601258,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G118","v":321582.22722676006},-64568.648521754149,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G118","v":91766.253935649962},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G118","v":-27019.69768189676},3646393.8314126921,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L118","v":509145.57305210008},-41548.015275028418,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L118","v":132362.90859401101},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L118","v":-38972.995203821069},3888103.1833920176,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q118","v":624603.80417422391},-44633.279501838719,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q118","v":141136.87935568328},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q118","v":-41556.407158464317},5480140.1815687343,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V118","v":236540.49996814388},-114744.82411112657,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V118","v":198927.30392600686},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V118","v":-58572.246138810755},5950511.3712895289,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA118","v":275764.31411216769},-184535.28103705944,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA118","v":216001.62493157663},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA118","v":-63599.617006729866},7434956.5732345684,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF118","v":1161546.3778073587},-1012400.7580188997,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF118","v":269886.50233708351},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF118","v":-79465.504897760446},9083246.4321547095,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK118","v":1227674.6258078141},-1361082.572863732,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK118","v":329718.88743306126},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK118","v":-97082.579667030237},9231023.305595817,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP118","v":592975.13907949126},-86771.4807334941,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP118","v":335083.13981388981},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP118","v":-98662.032585758076},12941938.39005539,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU118","v":1554981.5794090258},-513462.19504504948,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU118","v":469788.14888148208},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU118","v":-138324.63692172448},-192617.55546927126,321760.13495875918,560987.4711672616,679550.99686960422,262150.73364421341,243631.04099995497,339566.61722778209,99228.360710113091,742624.76557412883,1372982.8963237337,{"$f":"BI118*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":19138239.412598003},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ118:BI118)+Monte_Carlo!BJ118/(1+Analise_Fundamentalista!$C$10)^10","v":11767470.532417908},{"$f":"(BK118+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":74.614677604641457},0.88766081970877297]
["Tent94",2382605.9100462226,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B119","v":350185.01251176483},-28323.564824157278,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B119","v":86487.818614156087},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B119","v":-25465.512777277883},3209468.5915896236,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G119","v":160338.65584034135},-199835.56302477847,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G119","v":116502.66467770548},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G119","v":-34303.097748050175},3596513.5963667487,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L119","v":519208.3523903155},-231371.65128308948,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L119","v":130552.27230586324},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L119","v":-38439.870628942692},4539461.2948145671,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q119","v":201783.49113930657},-168551.93567250366,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q119","v":164780.96667874369},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q119","v":-48518.183018699943},5206911.5238593044,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V119","v":512297.65078657441},-397730.09200293908,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V119","v":189009.19263092321},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V119","v":-55651.952923436751},6804952.29231821,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA119","v":417357.39771712094},-233487.25783674396,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA119","v":247017.55210729971},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA119","v":-72731.960756965447},7039647.5758035006,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF119","v":1087431.219431794},-16818.457621116624,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF119","v":255536.91446684324},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF119","v":-75240.405697507696},9627902.0385849439,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK119","v":1473392.7267578952},-578021.7663845272,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK119","v":349489.70857368683},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK119","v":-102903.90926513239},9003562.9398251437,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP119","v":1289999.4587042183},-1022313.3202684509,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP119","v":326826.4026112603},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP119","v":-96230.915116253847},12382175.339343101,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU119","v":1343888.7730568983},-499144.72678409866,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU119","v":449468.93243331503},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU119","v":-132341.83755903621},382883.75352448574,42702.659745218189,379949.10278414661,149494.33912684664,247924.79849112174,358155.73123071122,1250909.2705800128,1141956.7596819224,498281.62593077385,1161871.1411470785,{"$f":"BI119*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":16195517.165873129},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ119:BI119)+Monte_Carlo!BJ119/(1+Analise_Fundamentalista!$C$10)^10","v":11079258.286603665},{"$f":"(BK119+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":70.386654420261621},0.8630439271856396]
["Tent95",2776601.2682987205,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B120","v":152676.83131287404},-102618.28903321494,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B120","v":100789.72181001461},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B120","v":-29676.571680247074},2631689.8579769032,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G120","v":334397.93274276017},-244772.17828192428,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G120","v":95529.484807248286},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G120","v":-28127.745096898256},3740809.5785406507,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L120","v":537496.7416970327},-82355.579086222511,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L120","v":135790.16946728085},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L120","v":-39982.119459211091},4141245.4679513052,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q120","v":418933.85902448738},-707477.6113218622,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q120","v":150325.86184675415},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q120","v":-44262.015356082193},5381657.4739481872,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V120","v":474109.80899259326},-21181.489640075182,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V120","v":195352.41371130425},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V120","v":-57519.653832765769},6152548.2330310978,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA120","v":554961.10646216746},-99896.912522879022,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA120","v":223335.49721737951},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA120","v":-65759.005709018966},7468185.180293439,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF120","v":1106383.5007635297},-846763.26646303711,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF120","v":271092.68995207729},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF120","v":-79820.655329504487},8286536.7296959003,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK120","v":1047045.6914388626},-454797.23715002468,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK120","v":300798.5846906497},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK120","v":-88567.272531175593},9573550.8545528166,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP120","v":1456275.081413761},-266635.12767188094,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP120","v":347516.77829335188},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP120","v":-102322.99877313941},12024559.738075573,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU120","v":1016513.4561912173},-1176823.2085669395,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU120","v":436487.60256856278},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU120","v":-128519.60887025759},121171.69240942663,157027.49417118591,550949.21261887997,-182479.90580670285,590761.07923105662,612640.68544764887,450892.26892306539,804479.76644831209,1434833.7332620926,147658.24132258302,{"$f":"BI120*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2058233.0495459037},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ120:BI120)+Monte_Carlo!BJ120/(1+Analise_Fundamentalista!$C$10)^10","v":3845341.2923637629},{"$f":"(BK120+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":25.945177315564912},0.43324214231462865]
["Tent96",2563534.6274577095,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B121","v":244227.61247441638},-61763.813832239917,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B121","v":93055.47213486486},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B121","v":-27399.295676745856},3174466.8170540752,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G121","v":123205.38710431068},-187711.74955605456,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G121","v":115232.11166075885},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G121","v":-33928.995537985094},3235085.7787055797,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L121","v":288685.3688455277},-119211.31610756216,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L121","v":117432.56022750991},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L121","v":-34576.896618047365},4240870.6837313352,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q121","v":460835.80535221641},-78147.178773657681,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q121","v":153942.22473557628},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q121","v":-45326.818895218967},5433813.8247369332,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V121","v":670361.63493652979},-453049.27728288231,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V121","v":197245.67225967487},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V121","v":-58077.105743644825},5869286.7313495232,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA121","v":496717.52417629969},-20731.285781052433,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA121","v":213053.19695340752},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA121","v":-62731.480527465494},7516504.0257000253,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF121","v":1231451.9605667021},-537779.76528135024,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF121","v":272846.64830479922},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF121","v":-80337.091627213857},7168916.5250119921,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK121","v":1028200.9957897816},-1020863.6697616115,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK121","v":260229.33522532682},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK121","v":-76622.044206794468},10250012.638292203,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP121","v":724448.22837307071},-317391.69346290024,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP121","v":372072.12074624014},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP121","v":-109553.08500960868},13616522.9590468,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU121","v":1921274.8114326347},-445774.65678249084,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU121","v":494275.3490503534},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU121","v":-145534.65931299436},248119.97510029547,16796.753671029866,252329.71634742804,491304.03241891606,356480.92416967754,626307.95482118928,886181.75196293718,190944.61704670242,669575.57064680196,1824240.8443875026,{"$f":"BI121*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":25428399.814454742},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ121:BI121)+Monte_Carlo!BJ121/(1+Analise_Fundamentalista!$C$10)^10","v":15376977.468699055},{"$f":"(BK121+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":96.789637587692482},0.96740793559173421]
["Tent97",2787691.3283875012,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B122","v":330784.22536098579},-19096.187589728426,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B122","v":101192.28737964336},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B122","v":-29795.103270259853},3461443.4699239014,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G122","v":395895.03052762209},-486414.48101710819,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G122","v":125649.27070298654},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G122","v":-36996.228599744441},3371841.6233030511,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L122","v":180530.20250492194},-186031.10414787129,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L122","v":122396.75285042771},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L122","v":-36038.55575910808},4935171.5537151713,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q122","v":777195.22426358541},-198999.27964980362,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q122","v":179145.12020965316},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q122","v":-52747.570938726458},5041317.0574644022,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V122","v":433203.07435061468},-166347.02849592452,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V122","v":182998.16742835732},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V122","v":-53882.063919953136},5944587.0610670969,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA122","v":567923.96703660395},-109352.05848125486,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA122","v":215786.5743998159},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA122","v":-63536.297430030347},6118322.8229263993,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF122","v":924795.09611342917},-793595.93452413578,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF122","v":222093.12597644154},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF122","v":-65393.201353941266},7170376.9246587101,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK122","v":734397.42476798303},-499482.86272347835,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK122","v":260282.34725690828},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK122","v":-76637.653093562782},10632676.460840946,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP122","v":1486855.4520660585},-2369805.4220046666,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP122","v":385962.69288628543},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP122","v":-113643.03140881323},10682565.623798281,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU122","v":1355306.2625746345},-985553.12594404665,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU122","v":387773.65325470926},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU122","v":-114176.25140603595},383085.22188064083,-1866.408386244002,80857.295448370278,704593.4938847085,395972.1493630943,610822.18552513467,287899.08621179365,418559.25620785018,-610630.30846113595,643350.53847926122,{"$f":"BI122*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":8967771.3135450277},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ122:BI122)+Monte_Carlo!BJ122/(1+Analise_Fundamentalista!$C$10)^10","v":6260029.5140600577},{"$f":"(BK122+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":40.779783712755467},0.59994530851631267]
["Tent98",2343091.5126285446,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B123","v":236780.78445423866},-122590.59965062865,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B123","v":85053.458856170968},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B123","v":-25043.179235636162},2719276.4233859517,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G123","v":387589.32006227144},-5538.6547251123702,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G123","v":98708.84860811611},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G123","v":-29063.878425174411},3966325.9393294961,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L123","v":377492.95349657658},-58731.573893043504,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L123","v":143976.33992215554},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L123","v":-42392.459223306672},4736478.101542308,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q123","v":175598.19014618732},-947029.52619738365,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q123","v":171932.61260237801},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q123","v":-50623.916907761959},5040821.7079974981,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V123","v":646327.30443476979},-862651.7814316462,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V123","v":182980.18640402445},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V123","v":-53876.769578943786},6465118.7963514766,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA123","v":438789.79831912374},-165915.58867081584,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA123","v":234681.70687403777},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA123","v":-69099.788857618492},7389301.0929485634,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF123","v":1004395.0973008957},-173208.13341333429,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF123","v":268229.223270886},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF123","v":-78977.534893290227},8250323.6065869769,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK123","v":1266732.1081997398},-735781.58034110209,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK123","v":299484.06011497788},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK123","v":-88180.223315295181},8100149.2534423554,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP123","v":534953.26492113725},-1127205.8209343029,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP123","v":294032.78000167612},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP123","v":-86575.14591130703},12978023.973435445,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU123","v":1218723.9908579679},-1650664.7721080831,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU123","v":471098.04380653059},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU123","v":-138710.32298116287},174200.4644241448,451695.63552010077,420345.26030238194,-650122.64035658026,-87221.060171795747,438456.12766472716,1020438.6522651572,742254.36465832044,-384794.92192279652,-99553.060424747528,{"$f":"BI123*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1387686.8457481591},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ123:BI123)+Monte_Carlo!BJ123/(1+Analise_Fundamentalista!$C$10)^10","v":736655.65234372334},{"$f":"(BK123+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":6.8470066002170089},0.23868136697446368]
["Tent99",2312606.0665460094,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B124","v":80549.080459426143},-152908.0156981168,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B124","v":83946.847091279153},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B124","v":-24717.34796263275},2656186.7718504453,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G124","v":184174.65535313994},-112911.51061050736,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G124","v":96418.714803181778},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G124","v":-28389.570382657937},3626753.5896876343,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L124","v":323936.83189025137},-579985.69950878154,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L124","v":131649.97421544144},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L124","v":-38763.078480081982},4417681.9894033009,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q124","v":170318.1837632558},-270603.09227813769,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q124","v":160360.41755101859},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q124","v":-47216.594516429141},4828905.7440326633,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V124","v":732831.47217027145},-594789.90404470335,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V124","v":175287.70592474993},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V124","v":-51611.792116535427},5839686.5562197827,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA124","v":345254.72775016527},-186285.89575218369,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA124","v":211978.72023580442},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA124","v":-62415.111112449042},6258837.3068125416,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF124","v":487621.61455433624},-449426.63243804587,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF124","v":227193.75598149793},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF124","v":-66895.033180055441},8811905.2914567888,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK124","v":1286020.3970399699},-219092.51431271952,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK124","v":319869.29239080573},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK124","v":-94182.460408403029},10594967.527106099,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP124","v":1358735.8800412568},-173635.74850427581,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP124","v":384593.87087201898},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP124","v":-113239.99483033699},11460394.972206326,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU124","v":1675866.6759695821},-1083996.5172199262,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU124","v":416008.60529366275},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU124","v":-122489.76356803783},-13129.436110044251,139292.28916315641,-163161.97188317071,12858.914519707563,261717.48193378263,308532.44112133695,198493.70491773286,1292614.7147096531,1456454.0075786631,885389.00047528069,{"$f":"BI124*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":12341586.125907123},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ124:BI124)+Monte_Carlo!BJ124/(1+Analise_Fundamentalista!$C$10)^10","v":8223203.630130481},{"$f":"(BK124+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":52.840518941172917},0.72433009136066528]
["Tent100",2467600.6634478276,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B125","v":115291.55456410891},-249155.19820161536,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B125","v":89573.100483204384},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B125","v":-26373.944578619365},3009193.5861657453,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G125","v":399299.64829012874},-129790.24064948177,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G125","v":109232.74720246784},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G125","v":-32162.539929366583},3153394.2935514268,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L125","v":440418.58408666856},-299193.100928456,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L125","v":114467.18592010028},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L125","v":-33703.770453868783},4083266.4176834137,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q125","v":372028.45536651555},-348179.12889551232,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q125","v":148221.24120351352},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q125","v":-43642.329893544753},4826270.1353369653,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V125","v":696616.76523770287},-716375.77957690775,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V125","v":175192.03418740962},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V125","v":-51583.622486537781},5962704.7406023853,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA125","v":759309.48272878944},-13741.067501886117,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA125","v":216444.24026673514},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA125","v":-63729.940867980004},7185518.7361226548,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF125","v":419472.37832012371},-968683.39298573765,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF125","v":260831.99008196028},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF125","v":-76799.490177773972},9332829.4570653997,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK125","v":496513.49458510161},-225339.30915546173,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK125","v":338778.66995799821},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK125","v":-99750.146167665487},10185562.640472485,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP125","v":394173.33722924598},-1244659.6816807294,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP125","v":369732.60681419994},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP125","v":-108864.23745993491},11835762.739079338,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU125","v":944239.44736630179},-1511202.1695707336,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU125","v":429634.33298871579},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU125","v":-126501.72904800992},-70664.487732921451,346579.61491374823,221988.89862444406,128428.23778097201,103849.39736166695,898282.71462565847,-365178.51476142759,510202.7092199726,-589617.9750972183,-263830.11826372589,{"$f":"BI125*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3677572.3726092777},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ125:BI125)+Monte_Carlo!BJ125/(1+Analise_Fundamentalista!$C$10)^10","v":-957287.54520763771},{"$f":"(BK125+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-3.5597119024391959},0.15717856654439002]
["Tent101",2385532.1669263495,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B126","v":138167.06918999701},-33189.700243089159,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B126","v":86594.04078593856},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B126","v":-25496.788882006851},2671858.4399544238,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G126","v":421186.53315626213},-120637.1391353168,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G126","v":96987.591251713646},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G126","v":-28557.070623742871},3146861.0486955196,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L126","v":464591.41329936736},-659539.78134871135,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L126","v":114230.03125945033},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L126","v":-33633.942527372972},4672053.9385184329,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q126","v":348239.79760190734},-522862.89399913407,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q126","v":169594.03646501352},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q126","v":-49935.345482780431},5283936.6069155112,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V126","v":318475.11563963443},-814572.38191725442,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V126","v":191805.17806184001},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V126","v":-56475.204149528385},5732519.9594691265,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA126","v":307610.80463331775},-702185.50246206892,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA126","v":208088.60767367811},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA126","v":-61269.704594592178},6296613.350566512,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF126","v":731381.22976503742},-760142.19528654439,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF126","v":228565.01406760351},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF126","v":-67298.787036635564},8211918.0553935254,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK126","v":666944.02559246577},-621446.31003186421,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK126","v":298089.95111382485},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK126","v":-87769.741224861573},10196875.455345353,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP126","v":1039074.3246227946},-1209305.160919463,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP126","v":370143.25830994861},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP126","v":-108985.14987372408},13055946.990710992,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU126","v":480474.36912421766},-701036.38397833728,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU126","v":473926.62395718781},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU126","v":-139543.17141140788},166074.62085083956,368979.91464891605,-114352.27931726663,-54964.405414993649,-360767.29236530839,-247755.79474966525,132505.26150946098,255817.92544956482,90927.272139556138,113821.43769166031,{"$f":"BI126*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1586576.1552177945},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ126:BI126)+Monte_Carlo!BJ126/(1+Analise_Fundamentalista!$C$10)^10","v":1006609.5964481313},{"$f":"(BK126+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":8.5054652244715463},0.25352208227846751]
["Tent102",2441369.1629082095,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B127","v":98297.097060026659},-380685.10979584692,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B127","v":88620.905556178623},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B127","v":-26093.579869817877},3077224.4395826044,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G127","v":240403.51363938197},-89624.96858748002,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G127","v":111702.24502654123},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G127","v":-32889.659995522437},3899350.2134096841,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L127","v":201828.98659655137},-350646.15840180387,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L127","v":141545.14288261166},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L127","v":-41676.616457624397},4084537.8144085314,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q127","v":273647.93740531179},-479474.65119084559,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q127","v":148267.39249059165},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q127","v":-43655.918699570946},4668357.2658132464,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V127","v":763122.22892157664},-481738.35739411321,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V127","v":169459.84844967537},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V127","v":-49895.835102314064},6435442.1956824455,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA127","v":963338.72375161003},-555978.35948769294,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA127","v":233604.45593424721},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA127","v":-68782.602599355276},8073141.3866041712,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF127","v":810913.800698512},-926347.32553849369,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF127","v":293052.40323084418},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF127","v":-86286.483327555849},8160763.9968124498,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK127","v":1046352.5323749774},-98553.771642667998,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK127","v":296233.07544618571},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK127","v":-87223.001905986661},10525772.660948461,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP127","v":1597504.2379327542},-1290505.950509967,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP127","v":382082.11976452824},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP127","v":-112500.4336881315},13976127.283921061,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU127","v":1764783.9089352083},-2123004.5208054073,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU127","v":507328.86893438146},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU127","v":-149378.14366398897},-219860.68704945952,229591.13008292075,-48948.645380265232,-101215.23999451309,400947.88487482473,572182.21759880905,91332.395063306642,1156808.8342725085,576579.97349918389,-269.88659980648663,{"$f":"BI127*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3761.99468702681},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ127:BI127)+Monte_Carlo!BJ127/(1+Analise_Fundamentalista!$C$10)^10","v":1506904.6624000408},{"$f":"(BK127+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":11.579021602958953},0.28225611701143016]
["Tent103",2347921.4023247184,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B128","v":174645.99863001716},-762.66933917749191,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B128","v":85228.782279238018},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B128","v":-25094.801544324371},2893993.2805035175,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G128","v":152976.01618879032},-4401.3226447589168,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G128","v":105051.01362311278},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G128","v":-30931.268386129763},3663454.221876923,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L128","v":148747.21419784261},-620224.79084666877,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L128","v":132982.19521196809},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L128","v":-39155.338238193792},3294087.481265143,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q128","v":446558.51245728461},-658233.72050040669,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q128","v":119574.30281590082},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q128","v":-35207.512283053657},4643044.9945463445,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V128","v":247848.68287631939},-207877.46439280949,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V128","v":168541.02124589257},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V128","v":-49625.295201169982},5641928.6341175204,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA128","v":763035.00916093483},-162941.83050612197,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA128","v":204800.17206542694},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA128","v":-60301.456113580432},6439819.4923515962,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF128","v":875415.1892648784},-692760.348247546,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF128","v":233763.35037782494},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF128","v":-68829.38755182609},8343510.3348618019,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK128","v":906874.27081154112},-1401979.2417680777,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK128","v":302866.70800412184},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK128","v":-89176.211703282199},8771225.075484084,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP128","v":486164.52277111658},-693252.96698372322,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP128","v":318392.61379893415},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP128","v":-93747.666490001633},10583841.457681732,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU128","v":929817.19240005547},-606448.91873315081,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU128","v":384189.99817523529},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU128","v":-113121.07836920826},234017.31002575331,222694.43878101444,-377650.71967505181,-127308.41751027491,158886.9445282325,744591.89460665942,347588.80384333129,-281414.47465569695,17556.503096325876,594437.19347293174,{"$f":"BI128*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":8285959.9743734626},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ128:BI128)+Monte_Carlo!BJ128/(1+Analise_Fundamentalista!$C$10)^10","v":4876870.0291906139},{"$f":"(BK128+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":32.282360998627631},0.50473229407223319]
["Tent104",2288186.0233771424,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B129","v":123854.32220984806},-266914.18275358522,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B129","v":83060.407476891618},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B129","v":-24456.344278088713},3058138.7738289842,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G129","v":135440.01511187272},-354484.53283677041,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G129","v":111009.44157513139},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G129","v":-32685.670631162036},3779537.8491883846,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L129","v":599046.84607104282},-434769.05375567131,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L129","v":137195.9930795274},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L129","v":-40396.050805080464},4076967.5141308797,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q129","v":438304.95036991069},-315289.31713346054,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q129","v":147992.59305586031},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q129","v":-43575.006628617237},4919211.1922833184,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V129","v":405483.62087509193},-192167.19008720064,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V129","v":178565.76428733545},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V129","v":-52576.985116598225},5776415.4740458047,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA129","v":219854.88913677659},-185134.75925964263,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA129","v":209682.00055777834},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA129","v":-61738.863922454293},7876368.9068195568,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF129","v":903695.22081969923},-1369747.9760587835,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF129","v":285909.62629567774},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF129","v":-84183.360827505239},10187041.839830721,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK129","v":1673003.2896813648},-1876014.9122898076,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK129","v":369786.30126918718},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK129","v":-108880.04727976222},10054661.246182671,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP129","v":335314.74715310539},-1828975.1632976613,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP129","v":364980.92883088713},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP129","v":-107465.15122633027},12492196.094554123,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU129","v":1271982.0696423482},-592501.74510410649,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU129","v":453462.65001806605},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU129","v":-133517.74958702983},-84455.797344934253,-140720.74678092834,261077.73458981846,227433.21966369322,339305.20995862852,182663.26651245801,-264326.48977091175,57894.631380982173,-1236144.638539999,999425.22496927797,{"$f":"BI129*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":13931156.230471846},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ129:BI129)+Monte_Carlo!BJ129/(1+Analise_Fundamentalista!$C$10)^10","v":6863184.8517391467},{"$f":"(BK129+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":44.485260863154721},0.63999604729910153]
["Tent105",2182619.9197568134,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B130","v":246381.96609428068},-81424.503244973341,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B130","v":79228.392294178877},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B130","v":-23328.043979136306},2809499.0297088069,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G130","v":159493.81952944494},-128970.15423027713,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G130","v":101983.89983570084},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G130","v":-30028.186003035415},3605949.0812603123,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L130","v":195352.39967651476},-476135.26335491717,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L130","v":130894.77733473531},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L130","v":-38540.717965929362},4335577.1191727649,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q130","v":705465.65834818711},-48289.526959741321,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q130","v":157380.03749995944},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q130","v":-46339.050054243242},4945209.2742193639,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V130","v":275266.90670857608},-84320.152668705865,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V130","v":179509.48619506674},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V130","v":-52854.855025732395},6026000.6219634721,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA130","v":700678.4736755013},-426947.94220688398,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA130","v":218741.86014717715},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA130","v":-64406.453113984862},6696168.7910772171,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF130","v":394608.59737299039},-547864.19260569895,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF130","v":243068.74643873604},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF130","v":-71569.272614067406},7775339.1034577386,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK130","v":754056.68795572326},-986566.26539360837,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK130","v":282242.27733505535},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK130","v":-83103.544926122559},10357486.492459569,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP130","v":1447590.4525365978},-578725.647666506,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP130","v":375973.38665253145},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP130","v":-110701.77552321076},11065226.748568343,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU130","v":1455620.2255448515},-1621070.0128875102,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU130","v":401664.12746626697},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU130","v":-118266.16897113193},220857.81116434993,102479.37913183325,-188428.80430959642,768217.1188341619,317601.38520920451,428065.93850180967,18243.878591960078,-33370.845028952317,1134136.4159994125,117948.17115247631,{"$f":"BI130*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1644099.38669908},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ130:BI130)+Monte_Carlo!BJ130/(1+Analise_Fundamentalista!$C$10)^10","v":2615494.7396900603},{"$f":"(BK130+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":18.389630651640065},0.35096446822055899]
["Tent106",2277929.8478508978,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B131","v":85981.657131127067},-457023.02737720206,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B131","v":82688.111645319717},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B131","v":-24346.725323561517},2764793.7487456934,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G131","v":156949.41127106786},-622592.62569093902,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G131","v":100361.1126954819},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G131","v":-29550.37181698906},3489074.1478501488,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L131","v":141664.85705902826},-483348.40275615803,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L131","v":126652.25531349023},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L131","v":-37291.54784612458},3852885.4592825691,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q131","v":439838.52143206063},-963545.1675358169,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q131","v":139858.48743953032},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q131","v":-41179.996859340026},5133342.3122607358,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V131","v":552766.02685765759},-53857.721939907504,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V131","v":186338.65420847799},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V131","v":-54865.638371761161},6435422.1306979284,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA131","v":1034811.034655591},-269070.82728888985,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA131","v":233603.72758184359},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA131","v":-68782.388142941214},6780453.832061898,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF131","v":545691.88628531597},-146933.71889176141,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF131","v":246128.26597817527},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF131","v":-72470.118943323396},8813567.3830362372,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK131","v":315795.00718181022},-7067.4548395796746,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK131","v":319929.62577386224},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK131","v":-94200.224997240395},11391161.413752031,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP131","v":1674045.1751246606},-196831.83281719548,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP131","v":413495.44966840389},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP131","v":-121749.78887897979},11396102.19817139,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU131","v":1422819.0452278105},-779680.96242605348,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU131","v":413674.79853380856},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU131","v":-121802.59644074671},-312699.98392431677,-394832.47354137828,-252322.83822976414,-425028.15552356595,630381.32075446681,930561.54680560366,572416.31442840653,534456.95311885234,1768959.0030968892,935010.28489481891,{"$f":"BI131*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":13033265.551575527},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ131:BI131)+Monte_Carlo!BJ131/(1+Analise_Fundamentalista!$C$10)^10","v":8056637.0284896251},{"$f":"(BK131+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":51.817219141199608},0.71453757750619828]
["Tent107",2901440.4504457335,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B132","v":140387.67181215499},-429397.46907459822,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B132","v":105321.34346676648},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B132","v":-31010.864428647084},2999787.220732444,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G132","v":233430.02664230071},-110291.50377033325,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G132","v":108891.29920052024},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G132","v":-32062.003823869876},3539209.2907802304,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L132","v":504732.83105742041},-150034.95702615305,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L132","v":128472.14467481879},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L132","v":-37827.396900092499},4256695.7504835762,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q132","v":677671.63728166092},-92763.005007312255,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q132","v":154516.6695050842},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q132","v":-45495.958675272923},5195593.6244075419,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V132","v":854650.34421002096},-1170068.6634308565,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V132","v":188598.35656661651},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V132","v":-55530.986165197151},6139973.6905734334,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA132","v":424325.82877954026},-41301.069579925083,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA132","v":222879.04542119749},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA132","v":-65624.607833871472},7270122.3939040573,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF132","v":1145991.0265517109},-1179653.2418340426,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF132","v":263903.07530735963},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF132","v":-77703.741912881494},8680680.8328229208,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK132","v":399531.0241127896},-2135787.2572025796,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK132","v":315105.8872770131},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK132","v":-92779.92123314878},9526945.9680097252,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP132","v":462404.56108519208},-1079811.2189584132,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP132","v":345825.03608920617},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP132","v":-101824.88142660615},12692533.975847391,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU132","v":604995.03251229436},-1104963.0467582317,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU132","v":460734.84986688639},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU132","v":-135658.97942883256},-214699.31822432386,199967.81824861781,445342.62180599367,693929.34310415993,-182350.94881941623,540279.19678694115,152537.11811214645,-1513930.2670459256,-373406.50321062119,-174892.14380788352,{"$f":"BI132*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2437850.994750178},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ132:BI132)+Monte_Carlo!BJ132/(1+Analise_Fundamentalista!$C$10)^10","v":-1111706.8802938729},{"$f":"(BK132+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-4.5083851247365851},0.1507865921901233]
["Tent108",2663743.254602341,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B133","v":431821.57605814253},-60850.836178117468,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B133","v":96693.012666227994},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B133","v":-28470.334770615806},2881174.385599596,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G133","v":461769.88655408181},-88185.416634693014,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G133","v":104585.69191270757},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G133","v":-30794.258849391033},3670802.0365556628,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L133","v":281454.07854806521},-465746.12901160843,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L133","v":133248.91849191368},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L133","v":-39233.872362447219},4143211.0343998987,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q133","v":610334.1876167946},-771745.65906925139,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q133","v":150397.21126873084},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q133","v":-44283.023512445856},5716689.4266120829,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V133","v":637679.89913107303},-364740.40203704691,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V133","v":207513.96448634594},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V133","v":-61100.50639230352},5661662.8234994244,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA133","v":524533.43250815885},-487662.83308313467,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA133","v":205516.51671334499},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA133","v":-60512.376958582601},7558315.7827259796,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF133","v":772905.29767063668},-580325.02779086004,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF133","v":274364.40146840562},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF133","v":-80783.979561259242},8549510.3494215962,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK133","v":734218.57702373527},-2214493.7356744064,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK133","v":310344.44144658413},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK133","v":-91377.958950182161},10179664.044787634,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP133","v":543253.60035685834},-823348.87500014296,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP133","v":369518.48971177917},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP133","v":-108801.19272259618},11991498.638850231,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU133","v":1022937.9008345441},-1633346.0196719044,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU133","v":435287.49543337541},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU133","v":-128166.24877776229},439193.41777563724,447375.90298270533,-90277.004334076759,-55297.283696171799,419352.95518806856,181874.73917978656,386160.69178692298,-1261308.6761542691,-19377.977654101633,-303286.87218174717,{"$f":"BI133*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4227566.6987942439},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ133:BI133)+Monte_Carlo!BJ133/(1+Analise_Fundamentalista!$C$10)^10","v":-1542774.4802374542},{"$f":"(BK133+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-7.1566434457435104},0.13387018122977332]
["Tent109",2636567.3292688988,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B134","v":428881.49231439544},-320021.49112369149,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B134","v":95706.535426748218},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B134","v":-28179.875962092286},3112402.3577223262,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G134","v":381664.94855063775},-307716.73242976627,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G134","v":112979.19199895635},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G134","v":-33265.644844753231},3988436.7272129147,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L134","v":268083.45031029219},-247154.42777407495,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L134","v":144778.95432171444},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L134","v":-42628.781373346988},4336064.8621069388,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q134","v":621497.88251797284},-346593.79662849882,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q134","v":157397.74240963138},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q134","v":-46344.263095925824},5311049.7337505687,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V134","v":700674.57496285252},-427860.63300348754,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V134","v":192789.37573627941},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V134","v":-56764.991761881247},5772988.422556255,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA134","v":728957.74197163468},-446790.11155356193,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA134","v":209557.59970476283},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA134","v":-61702.235278528104},6844679.54684556,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF134","v":461057.02973505383},-635492.65642079304,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF134","v":248459.63850904678},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF134","v":-73156.569335122113},8884362.7511014342,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK134","v":1126503.4248914006},-530682.63729460619,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK134","v":322499.47457937722},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK134","v":-94956.892452162225},7564007.0920417085,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP134","v":253578.37989012059},-402541.22538092348,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP134","v":274570.99414313218},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP134","v":-80844.808802674292},11232780.042174019,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU134","v":411272.26964705315},-1251901.2098771536,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU134","v":407746.2574586714},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU134","v":-120056.99410138084},176386.66065535988,153661.7632750746,123079.19548458469,385957.56520317961,408838.32593376318,430022.99484430748,867.44248818546475,823363.36972400942,44763.339849654993,-552939.67687280988,{"$f":"BI134*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-7707519.1140773185},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ134:BI134)+Monte_Carlo!BJ134/(1+Analise_Fundamentalista!$C$10)^10","v":-2208394.3579016384},{"$f":"(BK134+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-11.245870703562229},0.11039631189046444]
["Tent110",2498132.5101139629,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B135","v":269496.95948008972},-177709.02966598657,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B135","v":90681.396574170067},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B135","v":-26700.271785360525},2878904.2500308482,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G135","v":408292.75657202373},-249268.30924850216,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G135","v":104503.2867308554},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G135","v":-30769.99543004487},4271572.7383721387,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L135","v":264730.71023902262},-237652.69202315473,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L135","v":155056.69932059239},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L135","v":-45654.965300567594},4223795.3794893129,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q135","v":347022.76332115795},-400219.58570790099,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q135","v":153322.3967523422},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q135","v":-45144.316461007053},5996978.4446705617,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V135","v":735706.65767456195},-866255.52728436457,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V135","v":217688.36456281992},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V135","v":-64096.26139341505},5684885.1954165166,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA135","v":250001.4419014295},-829870.12699472811,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA135","v":206359.48125132726},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA135","v":-60760.579821792126},6450940.6536861723,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF135","v":715086.96389782545},-599424.02482088411,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF135","v":234167.0449125476},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF135","v":-68948.251554836272},9781982.7173239775,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK135","v":1230798.3593692619},-1246975.1782112631,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK135","v":355082.78703393001},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK135","v":-104550.73783909675},9610263.8444003332,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP135","v":545268.79933472397},-447639.68622175476,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP135","v":348849.44786884781},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP135","v":-102715.39061104762},12613650.5755667,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU135","v":1636718.3152972122},-593455.56671423872,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU135","v":457871.40812590125},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU135","v":-134815.86633602399},155769.05460291269,232757.73862433209,136479.75223589269,54981.257904592116,23043.233559602253,-434269.78366376343,280881.73243465263,234355.230352832,343763.1703707694,1366318.2903728508,{"$f":"BI135*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":19045340.349820063},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ135:BI135)+Monte_Carlo!BJ135/(1+Analise_Fundamentalista!$C$10)^10","v":10400664.224036669},{"$f":"(BK135+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":66.217720422405733},0.83539142020839141]
["Tent111",2388359.6867168033,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B136","v":265702.43236088299},-70357.265484401098,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B136","v":86696.678833520651},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B136","v":-25527.009675570825},2826758.5430944357,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G136","v":120100.82222459908},-51000.195367084896,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G136","v":102610.41455085822},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G136","v":-30212.657281645985},3542424.8162007723,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L136","v":208177.56749410604},-702727.07913403318,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L136","v":128588.86720041498},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L136","v":-37861.764733789714},4002175.4455008334,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q136","v":228636.16891338679},-294478.73040069628,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q136","v":145277.66532140865},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q136","v":-42775.622067659555},5070897.1793780513,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V136","v":368045.78297543013},-911293.23280650249,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V136","v":184071.91622074688},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V136","v":-54198.219004337545},5424370.5040795235,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA136","v":831111.01268134895},-176783.14339297911,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA136","v":196902.88279512699},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA136","v":-57976.174657287978},6329255.314358959,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF136","v":599363.1613898772},-426617.00283525448,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF136","v":229749.90672307258},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF136","v":-67647.66737078024},8097344.2127045123,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK136","v":1260692.2770904361},-342233.29080359091,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK136","v":293930.95793638326},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK136","v":-86545.165375940633},10574138.706518611,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP136","v":1507283.5217475614},-1080922.3442280539,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP136","v":383837.79146781634},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP136","v":-113017.37446556336},12017768.123851791,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU136","v":509970.33436861052},-874328.69835393026,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU136","v":436241.06918399967},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU136","v":-128447.01946801327},256514.83603443176,141498.38412672642,-403822.40917330189,36659.481766439611,-413373.75261466304,793254.57742620877,334848.39790691505,1125844.7788472876,697181.59452176047,-56564.314269333336,{"$f":"BI136*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-788459.48598086834},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ136:BI136)+Monte_Carlo!BJ136/(1+Analise_Fundamentalista!$C$10)^10","v":1061706.9283126697},{"$f":"(BK136+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":8.8439549824460268},0.25660954989357759]
["Tent112",2515838.6863455488,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B137","v":350134.96056411898},-76272.35404791357,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B137","v":91324.125005175243},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B137","v":-26889.517037863669},3120184.8633392351,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G137","v":126816.94232765505},-199262.49739520552,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G137","v":113261.69441839583},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G137","v":-33348.824986039283},3572793.3127464387,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L137","v":350126.06825391308},-109981.46186850438,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L137","v":129691.23373520431},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L137","v":-38186.346039304641},3684988.5913981041,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q137","v":477376.57823358261},-181474.23260453308,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q137","v":133763.88581269441},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q137","v":-39385.499575358284},5471888.5251265345,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V137","v":370063.12238893559},-71791.335938340359,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V137","v":198627.77148439319},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V137","v":-58484.051670024906},5678785.3478149539,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA137","v":285661.80043232581},-637699.30286428926,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA137","v":206138.05876986968},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA137","v":-60695.384085316327},7662731.9304139772,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF137","v":767178.87771764561},-261046.49979635942,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF137","v":278154.6736252699},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF137","v":-81899.989024633425},8657612.9964067061,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK137","v":1409602.9132618827},-197993.06071954398,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK137","v":314268.53232738655},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK137","v":-92533.370059694382},10388137.204660917,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP137","v":438821.26439221192},-1590706.1313740637,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP137","v":377085.99752371549},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP137","v":-111029.37317580827},13572084.570557799,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU137","v":2035868.9664885371},-738799.33145345515,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU137","v":492662.25002002844},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU137","v":-145059.6976984459},338297.21448351699,7467.3143648060795,331649.49408130837,390280.73186638561,438415.50626496348,-206594.82774741011,702387.06252192263,1433345.0148100308,-885828.24263394461,1644672.1873566643,{"$f":"BI137*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":22925362.115691911},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ137:BI137)+Monte_Carlo!BJ137/(1+Analise_Fundamentalista!$C$10)^10","v":13470270.901165506},{"$f":"(BK137+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":85.075810025959342},0.93464372372006577]
["Tent113",2600194.4949398157,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B138","v":102691.83939800817},-139580.5648021423,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B138","v":94386.213385796233},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B138","v":-27791.119737889388},2797540.3914833423,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G138","v":184808.26850546288},-352975.56732568023,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G138","v":101549.80516257203},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G138","v":-29900.370969401294},3354679.1177799087,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L138","v":488734.49616717646},-86654.365271132236,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L138","v":121773.75948908698},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L138","v":-35855.121309522081},4431567.0687634144,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q138","v":617710.70313623187},-402886.39951696817,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q138","v":160864.44140996947},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q138","v":-47364.999531445501},5314690.1742407084,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V138","v":780412.31271330861},-699716.26806334394,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V138","v":192921.52254052399},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V138","v":-56803.901127221812},6093246.6048765015,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA138","v":719784.86277800426},-72395.717770825097,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA138","v":221182.8674275628},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA138","v":-65125.184411457019},6475807.5375017654,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF138","v":783870.11466378882},-1203058.3386902781,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF138","v":235069.70469689296},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF138","v":-69214.031113623976},8759043.9802400116,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK138","v":555888.23781821143},-649400.56459900399,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK138","v":317950.44400847534},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK138","v":-93617.473815136167},10550593.033760926,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP138","v":730112.98930080549},-567405.53678857046,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP138","v":382983.09121460683},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP138","v":-112765.7161330073},11567985.770321444,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU138","v":723873.14631131676},-420570.44967423764,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU138","v":419914.11622717336},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU138","v":-123639.70398939139},29706.368243772722,-96517.864627046612,487998.7690756091,328323.74549778766,216813.66606326686,803446.82802328491,-253332.5504432203,130820.64341254662,432924.82759383461,599577.10887486115,{"$f":"BI138*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":8357606.1192642804},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ138:BI138)+Monte_Carlo!BJ138/(1+Analise_Fundamentalista!$C$10)^10","v":5639826.2206397802},{"$f":"(BK138+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":36.969572662954647},0.55763991164827664]
["Tent114",2659530.1266144007,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B139","v":222096.37799718097},-662740.66634648212,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B139","v":96540.077492314929},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B139","v":-28425.304468224287},2889083.3476944738,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G139","v":125535.45385973588},-22118.995611643702,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G139","v":104872.78466111544},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G139","v":-30878.790569233115},3834997.2176743238,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L139","v":201494.12251559112},-213205.40336920694,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L139","v":139209.15009464388},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L139","v":-40988.805675218027},3342361.4638739694,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q139","v":228610.89632117373},-479840.99077370233,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q139","v":121326.63266367414},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q139","v":-35723.469083022857},4864011.9582012836,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V139","v":360259.50760993909},-967338.83716941858,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V139","v":176562.05006636519},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V139","v":-51987.010587077835},6244920.1872164812,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA139","v":343992.9776416953},-462192.20407822996,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA139","v":226688.56907241643},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA139","v":-66746.285716027924},6835520.0997320628,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF139","v":894171.18918703054},-754663.65909052431,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF139","v":248127.15356169653},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF139","v":-73058.672315510907},9499666.5203101151,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK139","v":820906.5610688359},-1637049.4029101233,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK139","v":344834.80102154764},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK139","v":-101533.31616143898},10822229.416725364,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP139","v":839386.54848798621},-238018.39899480838,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP139","v":392843.40345498821},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP139","v":-115668.99096834096},10603286.181370815,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU139","v":835373.20886981254},-1514218.9903208872,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU139","v":384895.83531277144},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU139","v":-113328.90537805899},-372529.51532521052,177410.45233997449,86509.063565810036,-165626.93087187732,-482504.29008019215,41743.056919853843,314576.01134269184,-572841.35698117875,878542.56197982514,-407278.85151636216,{"$f":"BI139*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-5677128.381481465},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ139:BI139)+Monte_Carlo!BJ139/(1+Analise_Fundamentalista!$C$10)^10","v":-3122063.2229869664},{"$f":"(BK139+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-16.858983762683021},8.3202744241806986E-2]
["Tent115",2864661.3838233897,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B140","v":125888.81351539078},-247619.65154475198,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B140","v":103986.27532586292},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B140","v":-30617.76635604578},3008272.3152787485,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G140","v":332028.69350348163},-614210.13762849371,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G140","v":109199.30536929135},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G140","v":-32152.693300746538},3474049.5374736553,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L140","v":274707.2844957104},-7399.7273823670948,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L140","v":126106.86684974494},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L140","v":-37130.963417997817},4170993.1828737571,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q140","v":614891.14686934918},-354490.39655945654,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q140","v":151405.69421078483},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q140","v":-44579.961690076561},5520094.2167139705,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V140","v":887128.17818661279},-885760.83634226746,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V140","v":200377.62239032972},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V140","v":-58999.27856922854},6226394.8923295187,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA140","v":422500.00665216544},-1223979.0759714691,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA140","v":226016.10690097563},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA140","v":-66548.285647423356},6034757.3898471473,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF140","v":699420.68763852946},-802730.09514891135,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF140","v":219059.72796962154},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF140","v":-64500.046260668969},8268801.5497175483,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK140","v":620480.28389767907},-666353.26703313622,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK140","v":300154.8034330823},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK140","v":-88377.717283939055},10520384.378678204,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP140","v":997950.74810077506},-854675.49343356653,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP140","v":381886.52687286836},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP140","v":-112442.84322786183},12292178.505116375,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU140","v":1758282.1966008139},-843097.7270932527,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU140","v":446202.07665929478},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU140","v":-131379.94305426232},-48362.329059544056,-205134.83205646728,356283.46054509043,367226.48283060087,142745.68566544651,-642011.2480657514,51250.274198570682,165904.10301368608,412718.93831221515,1230006.6031125935,{"$f":"BI140*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":17145268.824889082},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ140:BI140)+Monte_Carlo!BJ140/(1+Analise_Fundamentalista!$C$10)^10","v":9084993.3571284302},{"$f":"(BK140+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":58.134913174883152},0.77220393395704645]
["Tent116",2214919.9273881651,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B141","v":272177.04137416946},-29921.791572891616,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B141","v":80400.87205236181},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B141","v":-23673.269454140016},2762475.2222798662,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G141","v":189183.71478056657},-444993.89315277175,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G141","v":100276.95093982476},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G141","v":-29525.591191250231},3830348.4990145005,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L141","v":537246.60460779478},-30143.030704314802,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L141","v":139040.40312119614},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L141","v":-40939.119739356567},4340881.6710433345,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q141","v":442572.15348201821},-272490.61154236214,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q141","v":157572.59100537834},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q141","v":-46395.74559624125},5198006.4269873146,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V141","v":255018.45679579527},-777730.03818210808,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V141","v":188685.94051450788},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V141","v":-55556.774422778981},5828301.7576954821,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA141","v":318022.85755850835},-76115.472695253236,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA141","v":211565.45575695095},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA141","v":-62293.429330722211},5287899.1518267412,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF141","v":395029.96839001676},-362206.59774821723,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF141","v":191949.0171516735},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF141","v":-56517.556196772952},9045960.4145076331,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK141","v":1216761.158981761},-1223871.2096502641,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK141","v":328365.41713505384},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK141","v":-96684.063254894325},8582044.3635324799,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP141","v":1285861.8067581428},-711737.69317880343,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP141","v":311525.41556376743},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP141","v":-91725.685508125927},11381513.188816052,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU141","v":634454.62444384745},-1540538.0863866454,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU141","v":413145.22224527318},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU141","v":-121646.66775670387},298982.85239949962,-185058.81862363065,605204.85728531948,281258.38734879316,-389582.41529458395,391179.41128948389,168254.83159670007,224571.30321165634,793923.84363498085,-614584.90745422873,{"$f":"BI141*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-8566802.3467169646},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ141:BI141)+Monte_Carlo!BJ141/(1+Analise_Fundamentalista!$C$10)^10","v":-2938462.5319511881},{"$f":"(BK141+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-15.731035251030191},8.8217971807704187E-2]
["Tent117",2672822.544789542,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B142","v":120962.17776693587},-27756.5995960375,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B142","v":97022.587943257618},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B142","v":-28567.375065570122},2555639.1770825768,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G142","v":349266.93890898413},-10788.620109195459,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G142","v":92768.869857483485},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G142","v":-27314.908371416626},3543359.1897909339,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L142","v":117149.04976445885},-638162.96159846371,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L142","v":128622.78465744933},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L142","v":-37871.751405315496},4841137.2623808216,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q142","v":794507.79286422289},-38595.768240679943,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q142","v":175731.70605746625},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q142","v":-51742.523718210374},4486257.7128409063,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V142","v":260828.55177890303},-413497.84564214031,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V142","v":162849.69397940245},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V142","v":-47949.53820386318},6050250.6682156511,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA142","v":377090.19493468374},-1470586.3967312563,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA142","v":219622.12892885017},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA142","v":-64665.639855728674},7298485.7456597239,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF142","v":849543.21429411124},-957208.42352781352,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF142","v":264932.65573926829},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF142","v":-78006.892045051849},8248609.2369174333,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK142","v":468335.28183919663},-726512.31437540951,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK142","v":299421.82905427588},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK142","v":-88161.899973385938},8966220.0991480406,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP142","v":1352218.6863159526},-569775.46127023373,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP142","v":325470.86965576792},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP142","v":-95831.791374306878},10197888.32198987,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU142","v":949531.53262376587},-1829868.3436859157,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU142","v":370180.02503929398},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU142","v":-108995.97548628923},161660.79104858587,403932.28028585552,-430262.87858187099,879901.20696279872,-37769.138087698011,-938539.7127234512,79260.554460514162,-46917.10345532294,1012082.3033271797,-619152.76150914503,{"$f":"BI142*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-8630474.4323189557},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ142:BI142)+Monte_Carlo!BJ142/(1+Analise_Fundamentalista!$C$10)^10","v":-3673685.5389892166},{"$f":"(BK142+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-20.247868449440432},6.9423646321301921E-2]
["Tent118",2590334.4525982519,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B143","v":161907.06171652157},-53706.389896355591,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B143","v":94028.297059823322},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B143","v":-27685.734691552152},3031462.0050393846,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G143","v":113265.95070301273},-5616.7930660955153,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G143","v":110041.08355563755},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G143","v":-32400.546854039003},3588503.4050763198,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L143","v":367954.78094013082},-228852.97651841893,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L143","v":130261.50497062319},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L143","v":-38354.25696207703},4888972.5443211738,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q143","v":451926.25137861032},-914890.12317614374,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q143","v":177468.11121384142},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q143","v":-52253.791644777841},4876677.258482717,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V143","v":578478.41954490042},-466288.71632919775,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V143","v":177021.79634199379},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V143","v":-52122.378490256859},6060324.3898929227,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA143","v":588533.83259161026},-112983.92726302092,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA143","v":219987.80174512236},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA143","v":-64773.308726608935},8023876.1235356899,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF143","v":395850.17378306144},-442580.06898618728,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF143","v":291264.09022520628},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF143","v":-85759.931630165811},9021853.8906847723,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK143","v":485461.76675029768},-348474.06309977191,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK143","v":327490.35817082546},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK143","v":-96426.410494176176},10451744.52005423,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP143","v":692358.27579859155},-596824.16593659262,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP143","v":379394.9223581056},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP143","v":-111709.21405761207},12940795.750881124,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU143","v":1466302.411541699},-1083998.4310426712,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU143","v":469746.6714515686},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU143","v":-138312.42428833456},174543.23418843714,185289.69433851575,231009.05243025805,-337749.55222846987,237089.12106743961,630764.3983471028,158774.26339191463,368051.65132717509,363219.81816249248,713738.22766226181,{"$f":"BI143*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":9948917.1463815123},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ143:BI143)+Monte_Carlo!BJ143/(1+Analise_Fundamentalista!$C$10)^10","v":6370447.3969561011},{"$f":"(BK143+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":41.458134572819375},0.60737044637835447]
["Tent119",2151136.9139182828,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B144","v":101020.52315015873},-202186.06243201837,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B144","v":78085.569435010184},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B144","v":-22991.550695010832},2884535.2055588895,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G144","v":235082.74190096109},-428882.33724590309,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G144","v":104707.68858274377},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G144","v":-30830.179604583762},3626218.998064836,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L144","v":454589.9525793824},-189921.33536927323,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L144","v":131630.56871362921},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L144","v":-38757.36471527363},4351864.9980760152,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q144","v":386312.1435311808},-214206.74390414145,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q144","v":157971.28219982938},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q144","v":-46513.136413458822},5121937.3593331138,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V144","v":274911.28144548618},-361867.07307698496,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V144","v":185924.65813134747},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V144","v":-54743.741177903794},5755842.4744714089,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA144","v":585926.29039164225},-383924.65848551434,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA144","v":208935.20737304015},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA144","v":-61518.97779637709},6674700.2210210906,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF144","v":481579.95222104178},-314439.06589628133,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF144","v":242289.44433716292},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF144","v":-71339.814547683462},8850028.186355263,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK144","v":599458.15731076465},-66660.697792718041,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK144","v":321253.1410605011},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK144","v":-94589.921442160427},9658123.0923459847,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP144","v":682904.39065732365},-815147.77107551519,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP144","v":350586.72298341052},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP144","v":-103226.91468850081},13607608.778675433,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU144","v":885148.82331006997},-1395219.8675729348,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU144","v":493951.76720586879},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU144","v":-145439.38372705344},-46071.520541860293,-119922.08636678199,357541.82120846474,283563.54541340994,44225.125321944899,349417.86148279096,338090.51611423993,759460.67913638731,115116.42787671817,-161558.66078404951,{"$f":"BI144*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2251993.3333057351},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ144:BI144)+Monte_Carlo!BJ144/(1+Analise_Fundamentalista!$C$10)^10","v":136346.25323754782},{"$f":"(BK144+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":3.159013437266073},0.20745123294836357]
["Tent120",2425701.8758234656,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B145","v":361162.51394754282},-168133.94344354304,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B145","v":88052.18813721824},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B145","v":-25926.126453472541},3146387.1636706176,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G145","v":332840.42786880629},-350549.6070821053,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G145","v":114212.829387372},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G145","v":-33628.877600308988},3154837.052336717,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L145","v":287870.74808825104},-78275.208366678824,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L145","v":114519.55759415684},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L145","v":-33719.190793475274},4519947.506870483,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q145","v":152782.19698725577},-13971.258101879859,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q145","v":164072.62253124249},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q145","v":-48309.617844691151},5341763.2173116012,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V145","v":793443.55807067256},-119843.38065553262,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V145","v":193904.2651873779},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V145","v":-57093.260320588473},5909392.7104374357,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA145","v":885367.73463712132},-313886.3905006274,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA145","v":214509.03093336741},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA145","v":-63160.136948824183},7782178.9166935431,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF145","v":1256630.5775464477},-212251.29126651003,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF145","v":282490.56032805837},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF145","v":-83176.649483874295},8200028.22441772,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK145","v":822356.14409311442},-1635648.3898968254,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK145","v":297658.35412145086},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK145","v":-87642.661609488598},11882704.969015816,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP145","v":1164750.6740347208},-213146.34644254652,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP145","v":431338.32064818207},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP145","v":-127003.45195199538},12799007.772123853,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU145","v":833439.52958243433},-801281.38611431443,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU145","v":464599.81399741716},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU145","v":-136796.98123101515},255154.63218774548,62874.772573763999,290395.90652225382,254573.94357192726,810411.18228192942,722830.23812103726,1243693.1971241219,-603276.55329174874,1255939.1962883607,359960.97623452195,{"$f":"BI145*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":5017556.56302395},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ145:BI145)+Monte_Carlo!BJ145/(1+Analise_Fundamentalista!$C$10)^10","v":5336319.0046722386},{"$f":"(BK145+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":35.104979939500403},0.53666297417629871]
["Tent121",2554878.6507558636,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B146","v":305619.59693433606},-151212.99878531802,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B146","v":92741.26299949715},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B146","v":-27306.779795554074},3305346.5899062594,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G146","v":500392.27570603776},-187334.94518822071,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G146","v":119983.00479292692},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G146","v":-35327.850679660565},3088771.7554562958,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L146","v":290712.18801121012},-312142.91166876926,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L146","v":112121.4088322521},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L146","v":-33013.078777741044},4828406.820778477,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q146","v":178634.11732304402},-119063.46073862129,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q146","v":175269.59517310254},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q146","v":-51606.459578556402},5087462.3907426307,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V146","v":490900.49195674912},-69157.396861390895,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V146","v":184673.22799864685},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V146","v":-54375.269518601912},6305116.9330113679,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA146","v":321620.76622056559},-509340.6262085943,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA146","v":228873.69134107124},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA146","v":-67389.674113885325},6209285.0965754604,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF146","v":397391.7558687792},-445742.79485575639,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF146","v":225395.02688708715},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF146","v":-66365.414564734267},9331438.0966706462,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK146","v":1162804.3211147371},-1698288.6813036001,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK146","v":338728.16402877966},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK146","v":-99735.275178820448},9663259.8691501748,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP146","v":1381146.0687153849},-441946.14069751644,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP146","v":350773.18630855758},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP146","v":-103281.8170350406},12279888.395835156,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU146","v":619784.6489684761},-1624494.9882849625,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU146","v":445755.94969478907},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU146","v":-131248.58522726485},219841.08135296113,397712.48463108344,57677.606396951916,183233.79217896884,552041.05357540306,-26235.842760842788,110678.5733353757,-296491.47133890376,1186691.2972913855,-690202.97484896216,{"$f":"BI146*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-9620855.3007583879},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ146:BI146)+Monte_Carlo!BJ146/(1+Analise_Fundamentalista!$C$10)^10","v":-3295612.3259450095},{"$f":"(BK146+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-17.92518047074477},7.8662095553219902E-2]
["Tent122",2326413.3466857928,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B147","v":180354.4821890106},-111834.36729425922,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B147","v":84448.046863868163},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B147","v":-24864.921452372095},2881876.0337310457,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G147","v":219374.22295650805},-214247.95386123183,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G147","v":104611.16151138014},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G147","v":-30801.758129646001},3313861.8597081988,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L147","v":486648.55459595029},-235964.79032596535,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L147","v":120292.1063136507},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L147","v":-35418.862672465977},4246132.1349113062,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q147","v":157688.51215566945},-162902.12684413907,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q147","v":154133.21369996265},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q147","v":-45383.053773041451},4957253.177773471,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V147","v":745040.16731172253},-363066.04338692711,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V147","v":179946.67597185774},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V147","v":-52983.581383101104},5647189.6216861112,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA147","v":229050.23056568482},-202028.12988957178,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA147","v":204991.14420087117},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA147","v":-60357.686036281521},6587796.3009529738,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF147","v":327527.7378160482},-346603.30804769642,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF147","v":239134.86033986032},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF147","v":-70410.977396076109},9034336.2535941824,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK147","v":885092.99212919944},-122424.63228906474,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK147","v":327943.46387942508},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK147","v":-96559.823145769085},10203730.235779895,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP147","v":1057416.0665850297},-564357.5221140217,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP147","v":370392.08460739156},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP147","v":-109058.414402283},12874562.469948668,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU147","v":1197118.0366500751},-1012861.8244306912,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU147","v":467342.42492328078},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU147","v":-137604.51684348405},128103.24030624743,78935.672477010361,335557.00791116967,103536.54523845158,508937.21851355204,171655.5588407027,149648.31271213599,994052.00057379063,754392.21467611659,513994.12029918074,{"$f":"BI147*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":7164650.4536164161},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ147:BI147)+Monte_Carlo!BJ147/(1+Analise_Fundamentalista!$C$10)^10","v":5663027.2055664305},{"$f":"(BK147+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":37.112107618946702},0.55923757699635435]
["Tent123",2297293.5232207086,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B148","v":255407.86023450948},-44939.727048198707,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B148","v":83391.006755260532},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B148","v":-24553.68608046462},2626361.0986705911,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G148","v":283037.16157644958},-266622.77934425004,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G148","v":95336.052579795331},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G148","v":-28070.790823583582},3713349.5506288842,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L148","v":606336.9660282284},-254715.24754326211,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L148","v":134793.37939672888},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L148","v":-39688.624136000915},4382995.9342645034,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q148","v":695828.84300031269},-218580.9128141141,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q148","v":159101.3250453567},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q148","v":-46845.866744536186},5020257.3088831753,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V148","v":570338.30859576724},-243063.77529999567,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V148","v":182233.70541318608},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V148","v":-53656.975375380905},5821613.4845624138,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA148","v":266838.95200321445},-467092.81466048158,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA148","v":211322.67362032665},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA148","v":-62221.944447632675},6510904.1270591347,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF148","v":665015.26520179119},-395448.10782934277,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF148","v":236343.6994682542},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF148","v":-69589.146715429364},7791673.3548702272,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK148","v":1199264.0720590395},-1004786.6881008793,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK148","v":282835.20534190896},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK148","v":-83278.12691901451},10472640.354559466,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP148","v":1116294.6467194576},-1260546.0730170384,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP148","v":380153.43434569874},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP148","v":-111932.55067334918},11006930.04579171,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU148","v":1623412.7553415333},-90760.838270921406,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU148","v":399547.97614040587},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU148","v":-117643.08840914226},269305.45386110665,83679.643988411292,446726.47374569427,589503.38848701911,455851.26333357679,-51153.133484573162,436321.71012527321,394034.46238105465,123969.45737476874,1814556.8048018755,{"$f":"BI148*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":25293412.358626224},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ148:BI148)+Monte_Carlo!BJ148/(1+Analise_Fundamentalista!$C$10)^10","v":14814633.433983587},{"$f":"(BK148+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":93.334884158302842},0.95958336433454716]
["Tent124",2663940.0104168183,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B149","v":429678.31536425673},-77098.410309394123,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B149","v":96700.154838217932},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B149","v":-28472.437714995507},2911116.8157961969,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G149","v":301336.30578840728},-255207.09192948151,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G149","v":105672.59237777877},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G149","v":-31114.286318280967},3195807.7379310993,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L149","v":522672.61468988587},-674385.65321354149,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L149","v":116006.78013870085},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L149","v":-34157.089278112762},3792862.1442501382,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q149","v":598293.44416292058},-454896.44398450648,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q149","v":137679.66065107309},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q149","v":-40538.462105544633},5598209.2049536295,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V149","v":293962.87549807475},-281003.97765550495,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V149","v":203213.17102446684},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V149","v":-59834.178802929106},4647318.75532139,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA149","v":498394.24676362041},-253626.34721469085,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA149","v":168696.15737023184},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA149","v":-49670.973552409298},7838121.9916434074,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF149","v":878104.44676187739},-741429.42916401732,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF149","v":284521.27573029127},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF149","v":-83774.574253526327},9064088.1405351106,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK149","v":369896.05429707735},-472422.41780692863,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK149","v":329023.44768636778},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK149","v":-96877.814070683569},9436312.2651189715,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP149","v":416019.64926202717},-918377.79946726572,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP149","v":342535.0621900846},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP149","v":-100856.18001052861},11534236.873116212,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU149","v":518161.99551016593},-474066.42251361336,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU149","v":418689.04224930465},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU149","v":-123278.99264834456},420807.62217808503,120687.51991842355,-69863.347663067529,240538.19872394257,156337.89006410755,363793.08336675214,337421.719074625,129619.27010583294,-260679.26802568254,339505.62259751267,{"$f":"BI149*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":4732425.9498002473},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ149:BI149)+Monte_Carlo!BJ149/(1+Analise_Fundamentalista!$C$10)^10","v":3505430.5052997591},{"$f":"(BK149+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":23.856939715800799},0.41004244120064864]
["Tent125",2674968.5121401148,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B150","v":116657.58362141984},-106296.6754797812,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B150","v":97100.485859226712},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B150","v":-28590.311363493001},2915833.9639324686,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G150","v":151446.7228064464},-18983.754224478424,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G150","v":105843.82331893683},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G150","v":-31164.703634728488},3713119.1565861884,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L150","v":468034.53692640801},-308669.42129777273,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L150","v":134785.01616800926},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L150","v":-39686.161663120554},4218834.9636436235,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q150","v":499654.90466632007},-252302.10418719612,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q150","v":153142.33527255495},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q150","v":-45091.299076736163},4694477.8857185924,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V150","v":236117.96907177824},-101468.99171280325,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V150","v":170408.0184457865},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V150","v":-50175.014708620467},6049003.9431338767,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA150","v":553631.92793930136},-701665.84809729538,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA150","v":219576.87321439083},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA150","v":-64652.314742513016},7362918.6160058454,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF150","v":467425.09111463669},-603956.62945709855,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF150","v":267271.54794959474},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF150","v":-78695.556534700503},8965878.088760661,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK150","v":1409608.7692555673},-637195.93751436356,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK150","v":325458.45479008526},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK150","v":-95828.13593559037},9960819.0400879327,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP150","v":1080671.2323832065},-202693.91056146074,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP150","v":361574.48731034354},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP150","v":-106462.15703065686},11059011.860559497,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU150","v":1779852.1062787101},-28303.77104317554,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU150","v":401438.52905548911},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU150","v":-118199.74367212159},78871.082637372339,207142.08826617635,254463.97013352398,355403.83667494275,254881.98109614101,6890.6383138837846,52044.45307243237,1002043.1505956987,1133089.6521014324,2034787.1206189019,{"$f":"BI150*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":28363239.755095493},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ150:BI150)+Monte_Carlo!BJ150/(1+Analise_Fundamentalista!$C$10)^10","v":16501400.462534415},{"$f":"(BK150+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":103.69751595791965},0.97933431026635243]
["Tent126",2539865.5869020782,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B151","v":101402.83364774635},-158829.67815040698,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B151","v":92196.293670765925},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B151","v":-27146.318777732104},3044793.0818857523,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G151","v":330060.15857391839},-95454.003922646443,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G151","v":110524.99730375616},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G151","v":-32543.030638845641},3726449.6102425074,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L151","v":597809.59912037977},-222462.57413960894,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L151","v":135268.90729453205},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L151","v":-39828.638787214193},4315449.8950658478,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q151","v":249519.10038195131},-429320.4528058219,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q151","v":156649.42581951927},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q151","v":-46123.928417675197},5124635.1233133217,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V151","v":688929.39911089884},-769800.75805813377,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V151","v":186022.58608527397},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V151","v":-54772.575129342593},5883142.5822744062,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA151","v":558038.37066968507},-986576.10770506074,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA151","v":213556.15982967807},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA151","v":-62879.573146257339},7254737.5617034528,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF151","v":1131307.6055150884},-1382726.6469192912,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF151","v":263344.61090870912},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF151","v":-77539.307400514677},8765103.6237021722,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK151","v":1438786.4602881158},-384143.02907286392,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK151","v":318170.4070927655},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK151","v":-93682.239846044075},10562421.735749342,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP151","v":1389761.1529947438},-358040.12647485337,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP151","v":383412.46924464585},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP151","v":-112892.14239609786},12938483.058172194,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU151","v":1299930.4358227218},-1265739.7069774861,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU151","v":469662.72145938699},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU151","v":-138287.70601433009},7623.1303903731859,312588.12131618243,470787.2934880887,-69275.855022026517,50378.652008696452,-277861.15035195492,-65613.737896008373,1279131.5984619732,1302241.3533684385,365565.74429029255,{"$f":"BI151*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":5095682.3672059467},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ151:BI151)+Monte_Carlo!BJ151/(1+Analise_Fundamentalista!$C$10)^10","v":4385144.80131575},{"$f":"(BK151+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":29.261453311436409},0.47053017241356732]
["Tent127",2575371.3767883596,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B152","v":127570.5372339185},-342280.76527535456,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B152","v":93485.142280806293},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B152","v":-27525.807950576011},2673430.6077162446,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G152","v":107652.64593200965},-113788.86044353746,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G152","v":97044.660429474883},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G152","v":-28573.87409848364},3447371.5870940429,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L152","v":534898.94440426887},-34375.151850306196,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L152","v":125138.46593891844},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L152","v":-36845.827011931222},4582684.1617939631,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q152","v":594099.71697104373},-164640.895016283,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q152","v":166349.94267411731},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q152","v":-48980.153026703927},4555723.4860631581,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V152","v":552497.44725101755},-263190.0514449951,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V152","v":165371.27892511498},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V152","v":-48691.994825881891},6101116.6503644492,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA152","v":981302.14496650908},-1003536.5934028298,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA152","v":221468.54751581271},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA152","v":-65209.300186997592},6541094.6416717023,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF152","v":928261.55827564257},-605671.79219268251,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF152","v":237439.60531683371},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF152","v":-69911.825733548656},6996224.2242317228,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK152","v":850756.71160979127},-240728.99773229638,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK152","v":253960.66094605607},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK152","v":-74776.292891600198},9813791.5910142343,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP152","v":1435716.8209062028},-653514.55788254167,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP152","v":356237.43878999411},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP152","v":-104890.71402902165},11372448.9843434,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU152","v":604472.53024543484},-908654.10432229494,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU152","v":412816.19457476883},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU152","v":-121549.78869926474},-148750.89371120578,62334.571819463432,588816.43148094986,546828.611602174,405986.67990525556,134024.79889249435,490117.5456662451,789212.08193195076,1033548.9877846335,-12915.168201356006,{"$f":"BI152*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-180026.70080840049},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ152:BI152)+Monte_Carlo!BJ152/(1+Analise_Fundamentalista!$C$10)^10","v":2321506.0327109243},{"$f":"(BK152+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":16.583514767167511},0.33213874739830862]
["Tent128",2693639.141349134,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B153","v":210739.31538242815},-28732.001412493097,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B153","v":97778.223619228535},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B153","v":-28789.864778800726},3234822.592721561,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G153","v":146956.90792767549},-521400.91436149942,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G153","v":117423.00666199929},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G153","v":-34574.08366185912},3380923.3188502751,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L153","v":374518.48070166283},-591379.5423430386,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L153","v":122726.41544124285},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L153","v":-36135.62176277324},4181932.4355163299,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q153","v":298351.31550826423},-696426.27948624291,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q153","v":151802.78551922823},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q153","v":-44696.881436128017},4578705.7211145218,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V153","v":573851.91018073587},-570840.86322313326,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V153","v":166205.52657307437},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V153","v":-48937.631084015557},6240219.864275855,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA153","v":630649.35840296105},-825009.67908305442,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA153","v":226517.94888038098},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA153","v":-66696.048228830754},6333291.6298159268,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF153","v":246814.16366051734},-583790.64001583669,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF153","v":229896.4236596922},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF153","v":-67690.807884454422},8725609.041004248,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK153","v":1383535.133178392},-146234.28172511229,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK153","v":316736.76660265459},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK153","v":-93260.118085963433},9611242.1702853218,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP153","v":1111021.2738677785},-940349.64665623428,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP153","v":348884.9607798708},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP153","v":-102725.84704877384},12408438.21220508,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU153","v":1368762.4413349652},-1624731.4978853317,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU153","v":450422.26616542583},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU153","v":-132622.53757812656},250995.67281036286,-291595.08343368379,-130270.26796290616,-290969.05989487848,120278.94244666141,-34538.420028543143,-174770.86058008159,1460777.4999699707,416830.74094264116,61830.672036932694,{"$f":"BI153*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":861868.1322637765},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ153:BI153)+Monte_Carlo!BJ153/(1+Analise_Fundamentalista!$C$10)^10","v":1075832.8251755615},{"$f":"(BK153+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":8.9307372502706901},0.25740425926485533]
["Tent129",2338662.0175513979,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B154","v":194998.62642196793},-216901.54578267952,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B154","v":84892.669627381925},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B154","v":-24995.836381743142},{"$f":"G$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":3037457.6562507781},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G154","v":409492.65734749625},-472815.63759716367,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G154","v":110258.72374206464},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G154","v":-32464.62892984015},{"$f":"L$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":3728790.9339436782},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L154","v":494720.49995134945},-72658.453492741726,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L154","v":135353.89658240799},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L154","v":-39853.663071917137},{"$f":"Q$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":4374396.7570961714},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q154","v":283763.30515669752},-129504.89667633454,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q154","v":158789.1777145582},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q154","v":-46753.957942022564},{"$f":"V$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":4740731.6898079868},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V154","v":588123.0756867663},-720419.41999912902,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V154","v":172087.01647119666},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V154","v":-50669.379653351643},{"$f":"AA$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":5530104.8247467019},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA154","v":419416.18163484009},-75119.943498971101,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA154","v":200741.00420185871},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA154","v":-59106.272875626819},{"$f":"AF$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":7312117.2224244261},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF154","v":619025.75136924325},-102715.97017270132,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF154","v":265427.4739065941},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF154","v":-78152.58653202554},{"$f":"AK$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":8649744.9522421639},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK154","v":1005564.6951460468},-534939.95393391035,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK154","v":313982.9248865245},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK154","v":-92449.275674483841},{"$f":"AP$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":9219900.1185017638},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP154","v":592366.31704465207},-256203.33055953978,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP154","v":334679.37174475781},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP154","v":-98543.146931242867},{"$f":"AU$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":13054964.172020262},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU154","v":1523129.5681517604},-590957.34968631691,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU154","v":473890.94795877946},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU154","v":-139532.66695415752},37993.913884927199,14471.114562557068,517562.27996909851,266293.62825289858,-10878.707494517701,485930.96946210088,703584.66857111058,692158.39042417717,572299.2112986272,1266530.4994700653,{"$f":"BI154*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":17654381.556476522},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ154:BI154)+Monte_Carlo!BJ154/(1+Analise_Fundamentalista!$C$10)^10","v":11042511.885994677},{"$f":"(BK154+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":70.160903375199211},0.86163310334359655]
["Tent130",{"$f":"B$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":2177218.276941943},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B155","v":238859.49843478962},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*B155)","v":-111172.91900861035},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B155","v":79032.314419100527},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B155","v":-23270.310720127596},3136846.8118052999,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G155","v":157454.95685541799},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*G155)","v":-154700.87130479881},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G155","v":113866.51772157628},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G155","v":-33526.90943540955},3283802.4286134997,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L155","v":362362.86371243052},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*L155)","v":-575231.11787811911},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L155","v":119200.95875408109},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L155","v":-35097.584687133975},5008234.9419148117,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q155","v":492656.32329265057},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*Q155)","v":-991901.16340693831},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q155","v":181797.29740744396},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q155","v":-53528.47920303655},4923349.9316916065,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V155","v":785643.6508160868},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*V155)","v":-448905.81527458288},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V155","v":178715.99918003255},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V155","v":-52621.220346956376},5513299.8217549445,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA155","v":558383.36449801887},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AA155)","v":-373127.41025896702},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA155","v":200130.98806598282},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA155","v":-58926.659446228216},7646669.7188158678,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF155","v":907776.83079153183},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AF155)","v":-912162.10208078614},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF155","v":277571.62057508563},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF155","v":-81728.314618489152},6822857.2503203619,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK155","v":656908.88785420125},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AK155)","v":-345400.32926376432},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK155","v":247667.49625184108},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK155","v":-72923.330607454714},10544313.396845743,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP155","v":820901.73755263817},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AP155)","v":-567021.72656051291},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP155","v":382755.1424396151},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP155","v":-112698.59879168536},12384453.557884358,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU155","v":1711984.6398181713},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AU155)","v":-1115654.5642403848},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU155","v":449551.63102443697},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU155","v":-132366.18736994165},{"$f":"SUM(C155:F155)","v":183448.58312515222},{"$f":"SUM(H155:K155)","v":83093.693836785911},{"$f":"SUM(M155:P155)","v":-128764.88009874147},{"$f":"SUM(R155:U155)","v":-370976.02190988034},{"$f":"SUM(W155:Z155)","v":462832.61437458009},{"$f":"SUM(AB155:AE155)","v":326460.28285880643},{"$f":"SUM(AG155:AJ155)","v":191458.03466734217},{"$f":"SUM(AL155:AO155)","v":486252.72423482331},{"$f":"SUM(AQ155:AT155)","v":523936.55464005499},{"$f":"SUM(AV155:AY155)","v":913515.51923228183},{"$f":"BI155*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":12733646.399385937},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ155:BI155)+Monte_Carlo!BJ155/(1+Analise_Fundamentalista!$C$10)^10","v":7523576.8858956248},{"$f":"(BK155+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":48.542370930834316},{"$f":"_xlfn.NORM.DIST(BL155,$H$7,$H$8,$C$6)","v":0.68213521520274401}]
["Tent131",2550447.9497619052,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B156","v":345081.85461665475},-121145.64006619778,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B156","v":92580.429996320556},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B156","v":-27259.424052710412},2380696.2462740173,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G156","v":280793.73549965373},-447165.17657487449,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G156","v":86418.498441127012},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G156","v":-25445.102113900295},3179556.4454678809,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L156","v":290846.03916028037},-459747.46994883259,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L156","v":115416.86351468929},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L156","v":-33983.393958158937},4399609.648379867,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q156","v":151285.49402946368},-98400.616707239285,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q156","v":159704.39745731471},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q156","v":-47023.435660695985},5061356.8289739154,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V156","v":263773.42407064926},-325125.81943804561,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V156","v":183725.60460799158},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V156","v":-54096.250855055354},6482528.1245601885,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA156","v":578020.18077890226},-1341828.93108917,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA156","v":235313.6598184843},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA156","v":-69285.861370942424},6909433.8985485295,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF156","v":600433.33850969223},-1452610.0198808271,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF156","v":250810.200387933},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF156","v":-73848.669847306403},9424244.3893551622,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK156","v":1501665.1188825376},-426870.56562345044,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK156","v":342097.00222988822},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK156","v":-100727.19743596094},8549433.3882186599,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP156","v":1194461.2744362946},-1043564.2603335012,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP156","v":310341.64777998079},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP156","v":-91377.136381712713},13079783.908833895,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU156","v":1074701.1796772724},-7991.505585940331,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU156","v":474791.89632230758},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU156","v":-139797.94260141888},289257.22049406712,-105398.04474799405,-87467.961232021858,165565.83911884311,68276.958385539881,-597780.95186272589,-675215.15083050833,1316164.3580530146,369861.52550106146,1401703.6278122209,{"$f":"BI156*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":19538582.51723782},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ156:BI156)+Monte_Carlo!BJ156/(1+Analise_Fundamentalista!$C$10)^10","v":10355767.179164046},{"$f":"(BK156+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":65.941895997911502},0.8334423465315689]
["Tent132",2658640.8584156875,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B157","v":392973.4739936387},-181589.39082940359,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B157","v":96507.797346301129},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B157","v":-28415.799887302503},2808493.6835701829,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G157","v":361768.99826761096},-381957.95176897058,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G157","v":101947.40609827026},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G157","v":-30017.440770334208},3251094.0483803987,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L157","v":336197.31535026274},-172047.48326057917,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L157","v":118013.65520344547},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L157","v":-34747.994487916374},4346159.7216797974,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q157","v":367262.83856072859},-25015.057391812948,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q157","v":157764.18252462958},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q157","v":-46452.157890593087},5420015.0413979832,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V157","v":196276.89770563607},-808812.52969998703,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V157","v":196744.78091818903},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V157","v":-57929.623068500237},5496479.0399919227,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA157","v":841960.84071475756},-414001.58803039225,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA157","v":199520.39916584856},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA157","v":-58746.877371860013},6739722.7671018168,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF157","v":748225.84363561554},-830023.1274317581,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF157","v":244649.74158462143},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF157","v":-72034.781546232436},8749239.3535688333,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK157","v":1063391.3545581948},-1117098.1823519778,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK157","v":317594.53925329074},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK157","v":-93512.681056619724},9240537.887987474,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP157","v":506662.33716389828},-1110635.0423623042,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP157","v":335428.51605618373},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP157","v":-98763.725324134823},13250373.278259372,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU157","v":1678240.1140394288},-1115542.1897348873,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU157","v":480984.23487824097},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU157","v":-141621.21759140157},279476.08062323375,51741.011826576439,247415.49280521265,453559.80580295209,-473720.47414466215,568732.77447835391,90817.676242246438,170375.03040288796,-367307.91446635698,902060.94159138086,{"$f":"BI157*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":12573979.115948731},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ157:BI157)+Monte_Carlo!BJ157/(1+Analise_Fundamentalista!$C$10)^10","v":7237059.3008114714},{"$f":"(BK157+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":46.782153788759089},0.66410200633063843]
["Tent133",2627221.4353955244,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B158","v":281629.11360933696},-56357.901750828067,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B158","v":95367.282522732756},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B158","v":-28079.986182232351},2738046.6105223335,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G158","v":383731.78058067767},-238753.09457266424,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G158","v":99390.20028845912},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G158","v":-29264.495924836432},3579006.5526645961,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L158","v":138809.55700138013},-184123.42916858237,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L158","v":129916.7723208269},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L158","v":-38252.753723368965},3483827.369171951,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q158","v":140457.04246456275},-648734.08287886868,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q158","v":126461.79895613996},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q158","v":-37235.469789360839},4610441.7588812271,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V158","v":216461.08658320821},-285175.6044141649,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V158","v":167357.53440883334},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V158","v":-49276.828796839378},6557199.4673527842,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA158","v":644041.97304303362},-635106.24359133746,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA158","v":238024.20524435214},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA158","v":-70083.955602961039},7097072.3653703295,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF158","v":357144.83035060822},-504175.63247205358,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF158","v":257621.4156271361},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF158","v":-75854.167170305431},9163503.4691743702,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK158","v":1054386.4715494434},-811618.05341288494,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK158","v":332632.19174033188},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK158","v":-97940.374316608271},8754831.198527595,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP158","v":1357739.9838223069},-363536.53156270034,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP158","v":317797.52140425099},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP158","v":-93572.447213769541},12927071.941135533,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU158","v":2026896.6321143038},-312343.29185737745,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU158","v":469248.50162710575},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU158","v":-138165.74293790405},292558.50819900929,215104.39037163614,46350.1464302557,-419050.71124752681,49366.187781037261,176875.97909308726,34736.446335385306,477460.23556028213,1218428.5264500878,2045636.0989461278,{"$f":"BI158*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":28514465.487888295},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ158:BI158)+Monte_Carlo!BJ158/(1+Analise_Fundamentalista!$C$10)^10","v":15753453.243848164},{"$f":"(BK158+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":99.102511726984432},0.97191299839794165]
["Tent134",2145272.3202070482,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B159","v":227842.62948268742},-11184.640375667332,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B159","v":77872.686593158622},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B159","v":-22928.869373917285},2947867.4804381677,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G159","v":317906.09193756693},-304459.54471893661,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G159","v":107006.62953604419},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G159","v":-31507.080827883859},4001183.1554918271,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L159","v":471044.64700981433},-702489.77434660238,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L159","v":145241.64551723134},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L159","v":-42765.016380081695},4531913.3414966622,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q159","v":427319.30633638625},-667149.15922211437,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q159","v":164506.97843137366},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q159","v":-48437.509794123042},5320980.0017952751,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V159","v":460936.13245410816},-285294.99452384328,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V159","v":193149.84123240667},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V159","v":-56871.127387041917},5545163.9544337317,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA159","v":616123.83000479417},-430966.39384374936,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA159","v":201287.6457053349},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA159","v":-59267.226249343708},6453396.5449680975,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF159","v":799562.57407353912},-271241.78898321203,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF159","v":234256.19296629482},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF159","v":-68974.500348460002},7650029.0996513264,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK159","v":612289.82191413338},-457931.35673766537,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK159","v":277693.56500539527},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK159","v":-81764.219992192971},11437074.770111654,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP159","v":765307.45351359353},-748863.96752233093,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP159","v":415162.08955209376},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP159","v":-122240.5150868238},11438093.732786305,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU159","v":393530.25774526794},-850329.14940152818,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU159","v":415199.07756534772},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU159","v":-122251.405854324},271601.80632626143,88946.095926790644,-128968.4981996384,-123760.38424847749,311919.85177562962,327177.855617036,693602.47770816181,350287.8101896703,309365.06045653258,-163851.21994523652,{"$f":"BI159*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2283949.7008699793},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ159:BI159)+Monte_Carlo!BJ159/(1+Analise_Fundamentalista!$C$10)^10","v":158607.89096094272},{"$f":"(BK159+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":3.2957775256548509},0.20856444272166308]
["Tent135",2657242.0415488225,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B160","v":219205.19483616488},-140114.54767982967,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B160","v":96457.020749573261},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B160","v":-28400.849202992511},2861800.260368397,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G160","v":362092.00924419507},-181521.48958300106,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G160","v":103882.41747620146},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G160","v":-30587.186403400956},3502814.693955,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L160","v":301250.77080619824},-650869.83909030294,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L160","v":127151.03266234385},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L160","v":-37438.408076313914},4082562.4442765554,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q160","v":633763.54414348805},-523743.08479684638,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q160","v":148195.68719810087},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q160","v":-43634.805760530719},4623668.6985165654,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V160","v":680587.47614692361},-434443.73123749188,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V160","v":167837.66801010494},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V160","v":-49418.1995534835},5944281.3113745153,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA160","v":577762.92194154742},-154969.33201489071,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA160","v":215775.47578554577},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA160","v":-63533.029548980339},7356473.3210686808,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF160","v":435609.84474085434},-1188182.2565271824,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF160","v":267037.58584235329},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF160","v":-78626.66862508707},8437258.7830355167,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK160","v":1199279.0670570012},-101008.82962764037,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK160","v":306269.74614266551},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK160","v":-90178.203805606579},8976497.6188458428,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP160","v":1427479.6557704783},-1641514.0920217794,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP160","v":325843.94027381641},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP160","v":-95941.638457317778},11194299.820375342,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU160","v":488923.78149848309},-615104.74011935689,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU160","v":406349.43793886591},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU160","v":-119645.7139245984},147146.81870291597,253865.75073399453,-259906.44369807476,214581.34078421182,364563.21336605318,575036.03616322216,-564161.49456906179,1314361.7797664197,15867.865565197542,160522.7653933937,{"$f":"BI160*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2237553.8133045314},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ160:BI160)+Monte_Carlo!BJ160/(1+Analise_Fundamentalista!$C$10)^10","v":2462644.1760544814},{"$f":"(BK160+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":17.450595156809328},0.34112735426708335]
["Tent136",2237802.1524448982,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B161","v":296567.55347679299},-58121.859416721178,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B161","v":81231.489370085415},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B161","v":-23917.836796182528},3070324.9891700023,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G161","v":387418.36516531877},-167396.88944252912,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G161","v":111451.79722344193},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G161","v":-32815.918030098161},3192541.5836389535,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L161","v":267813.4987495183},-524573.07019786013,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L161","v":115888.21980155325},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L161","v":-34122.180318343759},4032783.4799972209,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q161","v":660130.54530136345},-517675.88279381301,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q161","v":146388.72700580111},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q161","v":-43102.763576991238},4973046.2345716581,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V161","v":722236.7952759082},-43663.274664530378,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V161","v":180519.95879045787},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V161","v":-53152.379037799576},6181413.7239895621,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA161","v":798169.93504548864},-567313.06606365589,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA161","v":224383.30513882288},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA161","v":-66067.522751525132},7914997.9134167759,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF161","v":799327.65125938074},-833381.85767019831,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF161","v":287311.846655217},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF161","v":-84596.231230003294},8683578.3221547715,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK161","v":745125.20775841514},-1946924.4137746613,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK161","v":315211.06519616157},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK161","v":-92810.889867655715},9590340.1830787361,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP161","v":1056851.5384251189},-1142466.1481149127,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP161","v":348126.22545122239},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP161","v":-102502.44467239449},10284493.240481092,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU161","v":1300955.8143314843},-840698.72022353287,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU161","v":373323.75537672825},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU161","v":-109921.61688133242},295759.3466339747,298657.35491613345,-174993.53196513234,245740.6259363603,805941.10036403616,389172.65136913047,168661.40901439614,-979399.03068774031,160009.17108903412,723659.23260334716,{"$f":"BI161*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":10087207.702137489},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ161:BI161)+Monte_Carlo!BJ161/(1+Analise_Fundamentalista!$C$10)^10","v":6156120.6950021181},{"$f":"(BK161+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":40.141421203645045},0.59292466882240669]
["Tent137",2264982.5645755883,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B162","v":188030.32568305594},-94563.880615859467,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B162","v":82218.12947884413},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B162","v":-24208.343560010853},3149275.5089003579,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G162","v":317287.90520449512},-95338.676459845316,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G162","v":114317.67537859175},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G162","v":-33659.748501805123},3370020.2725658542,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L162","v":534177.03243305383},-625042.83046817605,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L162","v":122330.63841180937},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L162","v":-36019.088993633173},4291340.1673678756,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q162","v":602441.84403281426},-198432.29383771753,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q162","v":155774.25055566776},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q162","v":-45866.241413642922},4986650.2209829967,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V162","v":394014.05813841894},-143318.20703306454,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V162","v":181013.77906690908},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V162","v":-53297.779705328823},6258970.1436423538,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA162","v":317103.42636481469},-846828.2606190606,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA162","v":227198.57791516042},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA162","v":-66896.452952403284},6514104.8641833784,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF162","v":868422.41979391221},-107283.11444866291,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF162","v":236459.88518351075},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF162","v":-69623.356490445221},8462659.6891217008,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK162","v":1132450.3395837273},-620303.24087879783,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK162","v":307191.79076152336},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK162","v":-90449.691043913481},10008605.955696763,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP162","v":1389509.7811155131},-456033.22580037988,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP162","v":363309.13678463548},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP162","v":-106972.90801339062},12289357.047011986,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU162","v":575777.79137342819},-1108452.3626851917,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU162","v":446099.65864894277},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU162","v":-131349.7870485608},151476.23098602975,302607.15562143642,-4554.2486169460244,513917.55933712161,378411.85046693467,-369422.70929148881,927975.83403831488,728889.1984225394,1189812.7840863781,-217924.69971138152,{"$f":"BI162*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3037689.0259611392},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ162:BI162)+Monte_Carlo!BJ162/(1+Analise_Fundamentalista!$C$10)^10","v":819059.109593014},{"$f":"(BK162+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":7.3532511924079644},0.24316045744785986]
["Tent138",2389366.1677383129,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B163","v":309599.49229784025},-273709.47749176569,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B163","v":86733.213766830377},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B163","v":-25537.767038005488},3017759.5158687248,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G163","v":475525.40825205727},-394761.52870701515,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G163","v":109543.68766110144},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G163","v":-32254.093379889273},3520315.5793068307,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L163","v":311998.65855958051},-199365.26036696744,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L163","v":127786.30910126903},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L163","v":-37625.459160868675},4171825.404084065,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q163","v":154041.76918266443},-237261.27310268991,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q163","v":151435.90356969746},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q163","v":-44588.856547499374},4950185.7862397712,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V163","v":522009.50708333182},-534164.39149433444,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V163","v":179690.13196075437},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V163","v":-52908.044447410401},6637890.8039614623,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA163","v":449230.16061337537},-216707.90260506322,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA163","v":240953.27448526988},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA163","v":-70946.392086795691},6968112.5916150128,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF163","v":775223.86148734309},-87415.35395845733,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF163","v":252940.21783691653},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF163","v":-74475.833156915382},7582245.3795758178,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK163","v":740140.52244940586},-796574.92207267182,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK163","v":275233.0380411314},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK163","v":-81039.741310092824},11051802.221906494,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP163","v":1318743.9253520644},-525706.92829547462,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP163","v":401176.82152027934},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP163","v":-118122.68638603686},12101846.915153971,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU163","v":1159675.1294691414},-938914.11918900395,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU163","v":439293.10192713147},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU163","v":-129345.66138154827},97085.461534899441,158053.47382625431,202794.24813301343,23627.543102172604,114627.20310234134,402529.14040678629,866272.89220888691,137758.89710777262,1076091.1321908322,530708.45082572056,{"$f":"BI163*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":7397634.3167764945},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ163:BI163)+Monte_Carlo!BJ163/(1+Analise_Fundamentalista!$C$10)^10","v":5649592.9944201373},{"$f":"(BK163+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":37.029574713530032},0.5583125866588432]
["Tent139",2705531.0910813087,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B164","v":285074.85930882761},-369265.42947703606,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B164","v":98209.897521768726},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B164","v":-28916.967039638133},2915371.7711178251,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G164","v":240651.91967444782},-277531.7130477092,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G164","v":105827.0458702832},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G164","v":-31159.763675091337},3520327.4794165026,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L164","v":548713.03565025877},-9354.8865507052178,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L164","v":127786.74107137472},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L164","v":-37625.586350343699},4358777.3018301753,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q164","v":466834.77744756482},-343824.89276411961,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q164","v":158222.19657504142},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q164","v":-46587.015756588873},4721613.9069637787,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V164","v":423876.16853117367},-537642.03046833235,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V164","v":171393.04717985776},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V164","v":-50465.047018550547},6350004.8899440188,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA164","v":960125.93498537375},-526108.15529882,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA164","v":230503.10955949407},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA164","v":-67869.440757623801},6875927.1568462187,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF164","v":380473.93336756824},-492468.61032051541,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF164","v":249593.91657595983},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF164","v":-73490.546686716829},7288356.2963495152,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK164","v":706138.3978645762},-222249.66921057244,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK164","v":264564.9600280688},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK164","v":-77898.627552066129},9791489.3078066502,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP164","v":733508.31892001908},-855008.55916508136,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP164","v":355427.87317253044},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP164","v":-104652.34515920961},11849726.250690421,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU164","v":1312516.1448287317},-839161.33769699291,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU164","v":430141.20391283458},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU164","v":-126650.97235419345},-14897.639686077855,37787.488821930485,629519.30382058467,234645.06550189774,7162.1382241485335,596651.44848842407,64108.692936295833,670555.06113000645,129275.28776825855,776845.03869037982,{"$f":"BI164*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":10828573.59458313},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ164:BI164)+Monte_Carlo!BJ164/(1+Analise_Fundamentalista!$C$10)^10","v":7069583.3769790567},{"$f":"(BK164+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":45.753267579460214},0.65338003342227047]
["Tent140",2355851.5482828664,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B165","v":194165.38763798328},-148595.60119712708,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B165","v":85516.643994983853},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B165","v":-25179.559679260325},2739298.9248436303,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G165","v":415771.14338426886},-394826.66875254508,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G165","v":99435.658890492938},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G165","v":-29277.880776362101},3784483.940421965,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L165","v":514397.34508020477},-231615.94290904904,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L165","v":137375.53458056005},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L165","v":-40448.915086569577},4248252.1867326945,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q165","v":374790.14829067345},-231676.98533213473,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q165","v":154210.170890662},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q165","v":-45405.713083386654},5558916.3713629209,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V165","v":436125.55134061765},-69580.982728268995,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V165","v":201786.85396124612},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V165","v":-59414.213356003711},5662986.048490162,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA165","v":387267.78510867944},-11526.729428857399,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA165","v":205564.54934958671},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA165","v":-60526.519709914981},8046332.9199507143,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF165","v":373984.74979398586},-24385.063781079185,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF165","v":292079.26462178113},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF165","v":-85999.951951458657},9181694.8109476082,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK165","v":1389602.9801289258},-64887.120599460701,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK165","v":333292.5315224998},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK165","v":-98134.805063383857},9465848.1357946135,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP165","v":720851.92655515566},-502668.15151050733,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP165","v":343607.20467694534},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP165","v":-101171.86213358017},11532926.852271684,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU165","v":1246275.6753727433},-635102.09456896351,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU165","v":418641.48891927022},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU165","v":-123264.99102415057},105906.87075657971,91102.25274585461,379708.02166514623,251917.62076581409,508917.20921759104,520779.08531949384,555678.99868322909,1559873.5859885809,460619.11758801353,906550.07869889936,{"$f":"BI165*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":12636553.952787347},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ165:BI165)+Monte_Carlo!BJ165/(1+Analise_Fundamentalista!$C$10)^10","v":9210071.7621092331},{"$f":"(BK165+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":58.90333076602672},0.77874130780607431]
["Tent141",2365825.2960737944,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B166","v":374270.72406613233},-210653.92174957308,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B166","v":85878.687791739299},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B166","v":-25286.160019978146},3014739.4966331744,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G166","v":468407.54616118874},-112695.56313358348,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G166","v":109434.06194635179},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G166","v":-32221.815134416003},3443833.5778086409,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L166","v":421663.01466631517},-324995.1224349516,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L166","v":125010.03735404805},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L166","v":-36808.012440799823},4068385.8914912893,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q166","v":400323.5151694144},-685094.43158171582,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q166","v":147681.0829487383},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q166","v":-43483.285450533687},4750011.8326903256,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V166","v":195917.70120104763},-305245.1888414147,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V166","v":172423.88263565002},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V166","v":-50768.566680525844},5287216.1950722709,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA166","v":453322.4909648982},-758703.56536266173,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA166","v":191924.22604389823},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA166","v":-56510.256691687384},7278810.704780858,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF166","v":396787.22140050889},-556335.35768545372,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF166","v":264218.4581627482},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF166","v":-77796.603384731803},8729416.5952638648,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK166","v":1024874.4132378898},-1726983.2404392227,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK166","v":316874.97958230885},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK166","v":-93300.813578759626},11311357.527600376,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP166","v":1636201.7620847295},-1121989.2933484877,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP166","v":410598.59459006862},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP166","v":-120896.83754787529},10294410.40050715,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU166","v":928479.97480002849},-367331.23274769291,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU166","v":373683.74505604734},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU166","v":-110027.61240677498},224209.33008832039,432924.22983954108,184869.9171446118,-180573.11891409679,12327.828314757113,-169967.10504555269,26873.718493071559,-478534.66119778366,803914.22577843512,824804.87470160786,{"$f":"BI166*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":11497093.811571615},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ166:BI166)+Monte_Carlo!BJ166/(1+Analise_Fundamentalista!$C$10)^10","v":6511172.8135337532},{"$f":"(BK166+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":42.322679380820972},0.61677695690899204]
["Tent142",2243258.9629000043,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B167","v":153416.3657409907},-47824.060438903791,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B167","v":81429.569812538408},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B167","v":-23976.159692042798},3037487.4223671756,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G167","v":165892.60027603374},-5625.1933492090675,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G167","v":110259.80424239622},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G167","v":-32464.947072850817},3515648.197513469,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L167","v":529145.07413321396},-253522.11705437457,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L167","v":127616.88466215167},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L167","v":-37575.573751706324},3668236.0973757855,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q167","v":315830.9758075978},-140330.39596409161,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q167","v":133155.77573530906},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q167","v":-39206.447366691369},5470486.9842313891,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V167","v":419371.6921871666},-128748.58685931213,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V167","v":198576.89600632587},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V167","v":-58469.071871048196},5438795.1350330682,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA167","v":320672.34721735894},-569045.08443241566,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA167","v":197426.49220120881},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA167","v":-58130.346449738492},6640466.3268709052,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF167","v":925587.88237705047},-194715.54261455694,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF167","v":241046.7651281367},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF167","v":-70973.919514341324},8073241.6771816229,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK167","v":879368.74655844166},-899589.15795770229,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK167","v":293056.04374614503},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK167","v":-86287.555242542192},10855836.973089026,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP167","v":1661571.4865326458},-761084.93873755645,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP167","v":394063.34680633707},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP167","v":-116028.19164537417},12680907.204648655,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU167","v":1522184.7414978268},-781462.3083396802,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU167","v":460312.80185875186},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU167","v":-135534.71142073625},163045.71542258252,238062.26409637008,365664.26798928477,269449.90821212385,430730.92946313217,-109076.5914635864,900945.18537628895,186548.07710434223,1178521.702956052,1065500.5235961622,{"$f":"BI167*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":14852190.926363677},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ167:BI167)+Monte_Carlo!BJ167/(1+Analise_Fundamentalista!$C$10)^10","v":9877957.7811082974},{"$f":"(BK167+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":63.006480034331638},0.81178317845125059]
["Tent143",2407949.1695140558,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B168","v":282606.6616498566},-257673.45004407412,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B168","v":87407.770679541063},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B168","v":-25736.383883185386},2899650.6999254785,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G168","v":346233.23457608884},-575827.46006496844,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G168","v":105256.3761057322},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G168","v":-30991.73540921944},4077522.5315062548,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L168","v":660854.6817896791},-719688.11227569159,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L168","v":148012.74000583924},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L168","v":-43580.938705762113},4456243.8899977393,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q168","v":275577.30811854644},-330112.96821893263,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q168","v":161760.20198451067},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q168","v":-47628.747683750349},5456641.2029786911,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V168","v":443348.84267482418},-811962.18884469708,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V168","v":198074.29865587634},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V168","v":-58321.08687784589},5856214.0927654235,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA168","v":932246.9498777421},-373835.41342686687,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA168","v":212578.66443004613},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA168","v":-62591.758954757039},7669371.8557881955,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF168","v":675360.72934829176},-851838.91758202075,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF168","v":278395.70075399289},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF168","v":-81970.957162395673},10421973.751243878,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK168","v":422236.49911381298},-831672.12707956042,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK168","v":378314.25314545189},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK168","v":-111391.02132152728},9998208.6790875308,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP168","v":1392477.8984262957},-942982.74120552896,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP168","v":362931.71902970219},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP168","v":-106861.78095741176},11158651.958638001,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU168","v":1489966.460264503},-57614.457522967532,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU168","v":405055.43216689926},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU168","v":-119264.7062746437},86604.598402138159,-155329.58479236683,45598.370814064641,59595.794200374134,-228860.13439184247,708398.44192616432,19946.55535786823,-142512.39614182283,705565.09529305715,1718142.728633791,{"$f":"BI168*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":23949480.342145968},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ168:BI168)+Monte_Carlo!BJ168/(1+Analise_Fundamentalista!$C$10)^10","v":12809233.003003998},{"$f":"(BK168+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":81.014732100974342},0.91863605690715078]
["Tent144",2386616.153915172,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B169","v":286681.76910215057},-48327.337337931116,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B169","v":86633.389160621111},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B169","v":-25508.37463540311},2534019.1244604033,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G169","v":389551.01762808033},-73489.547059154836,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G169","v":91984.068988094732},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G169","v":-27083.831245327947},3423836.9587884233,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L169","v":352291.30202380195},-340696.2538311684,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L169","v":124284.16659572217},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L169","v":-36594.286723502402},4671647.3568681413,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q169","v":221952.73009151171},-153320.57098124645,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q169","v":169579.27768351551},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q169","v":-49930.999900421702},5274130.3672525622,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V169","v":344942.57180202962},-64286.736212238677,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V169","v":191449.21475557942},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V169","v":-56370.394151206412},5975684.21287103,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA169","v":465008.27424834733},-513925.71769576363,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA169","v":216915.3908831861},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA169","v":-63868.66667047458},7117961.6463578939,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF169","v":1152115.7106295123},-956823.38227997569,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF169","v":258379.68972417197},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF169","v":-76077.433741438319},9262677.2658926137,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK169","v":1062646.5271541034},-595242.33576032612,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK169","v":336232.16826422047},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK169","v":-99000.353046976903},9317600.0556433983,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP169","v":1293577.116907632},-373459.48725197389,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP169","v":338225.84764599329},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP169","v":-99587.372913865082},11972471.116006043,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU169","v":1905090.4792056375},-1535784.7379708376,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU169","v":434596.8025506431},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU169","v":-127962.88085020636},299479.44628943747,380961.70831169229,99284.928064853317,188280.43689335906,415734.65619416395,104129.28076529523,377594.58433227031,704636.00661102077,1158756.1043877862,675939.66293523659,{"$f":"BI169*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":9422036.5980983973},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ169:BI169)+Monte_Carlo!BJ169/(1+Analise_Fundamentalista!$C$10)^10","v":7180785.4184745066},{"$f":"(BK169+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":46.436435907912234},0.66051364131877222]
["Tent145",2672445.1050514989,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B170","v":345186.63081431371},-120846.49248552216,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B170","v":97008.887003683849},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B170","v":-28563.340954670261},2999647.2660610951,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G170","v":298820.60310444271},-86898.538385959764,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G170","v":108886.21889152797},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G170","v":-32060.507975372042},3298156.9838749496,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L170","v":236172.03671117141},-612956.04047126835,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L170","v":119722.02443536074},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L170","v":-35251.007504093039},3713874.9096201733,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q170","v":364957.05706247955},-127438.77792465544,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q170","v":134812.44975702403},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q170","v":-39694.239221588054},5241249.2136428645,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V170","v":248182.57770497046},-584859.91625486431,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V170","v":190255.63958763881},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V170","v":-56018.957334127772},6075900.5412087077,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA170","v":256740.97416748753},-956483.17086202523,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA170","v":220553.21096534884},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA170","v":-64939.788075409524},6582730.6488058306,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF170","v":430192.03430949687},-383640.60791760829,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF170","v":238950.97881660159},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF170","v":-70356.835236462386},8641712.1950798482,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK170","v":600245.81342230947},-1016905.9901946182,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK170","v":313691.33841748378},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK170","v":-92363.420821488136},10346385.373823004,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP170","v":473250.68285325362},-589627.086426956,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP170","v":375570.41966121946},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP170","v":-110583.1257384144},10475489.30810684,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU170","v":635948.41872693866},-959344.73622226028,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU170","v":380256.8504316769},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU170","v":-111963.00055289351},292785.6843778051,288747.77563463891,-292312.98682882928,332636.48967326008,-202440.65629638277,-544128.77380459837,215145.56997202782,-195332.25917631312,148610.89034910267,-55102.467616538241,{"$f":"BI170*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-768082.55972737412},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ170:BI170)+Monte_Carlo!BJ170/(1+Analise_Fundamentalista!$C$10)^10","v":-248763.53170305904},{"$f":"(BK170+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":0.79309636856586985},0.18875503605614516]
["Tent146",2264840.1473764293,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B171","v":206845.8092319087},-291733.98290511302,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B171","v":82212.959780894307},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B171","v":-24206.821391787566},2402516.3196270801,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G171","v":145922.52023098952},-277407.12394065253,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G171","v":87210.559997908204},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G171","v":-25678.317080097866},3861400.1162162218,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L171","v":523521.45367508661},-175565.0107181904,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L171","v":140167.56671333488},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L171","v":-41271.002301752385},4693579.5337183587,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q171","v":582952.85851541045},-186492.77753892567,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q171","v":170375.40856073573},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q171","v":-50165.413039186176},4537999.9552910151,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V171","v":247273.59614205227},-240970.45880372502,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V171","v":164727.92052993926},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V171","v":-48502.564086440922},6706915.5516205011,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA171","v":483133.67570500454},-131749.86996232774,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA171","v":243458.85034666234},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA171","v":-71684.134986722245},7220722.136174934,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF171","v":631623.93510204623},-585691.01387812779,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF171","v":262109.86203950277},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF171","v":-77175.747380047746},7370658.1207952145,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK171","v":603919.92079621681},-924750.42681853182,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK171","v":267552.48945299815},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK171","v":-78778.277079156658},10524906.213831685,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP171","v":1412664.8517483741},-2716282.3610144481,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP171","v":382050.66801635682},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP171","v":-112491.17302104842},10687034.025323879,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU171","v":1492837.8946115714},-144824.44280638799,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU171","v":387935.85477490682},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU171","v":-114224.01009565573},-26882.035284097579,-69952.360791852669,446853.00736847869,516670.07649803441,122528.49378182559,523158.52110261691,230867.03588337346,-132056.29364847351,-1034058.0142707656,1621725.2964844345,{"$f":"BI171*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":22605501.546078566},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ171:BI171)+Monte_Carlo!BJ171/(1+Analise_Fundamentalista!$C$10)^10","v":12118076.285550179},{"$f":"(BK171+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":76.768619592503583},0.89890867947775999]
["Tent147",2483595.1709452546,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B172","v":145514.21758945929},-175463.79660006307,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B172","v":90153.695896582416},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B172","v":-26544.895357060981},2952957.0371205686,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G172","v":444116.40057564771},-416356.67683089635,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G172","v":107191.37878614801},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G172","v":-31561.478481385795},3322901.5684885704,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L172","v":486862.81506393082},-138690.89522287896,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L172","v":120620.24479850252},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L172","v":-35515.479917675846},3668402.4605619879,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q172","v":431622.67177058954},-594369.93423254741,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q172","v":133161.81466479029},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q172","v":-39208.225471843398},5135156.5574682672,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V172","v":573572.77895065467},-57421.906070770689,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V172","v":186404.51071868348},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V172","v":-54885.029192676491},5530467.4041465623,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA172","v":874257.47357626737},-311691.11415384582,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA172","v":200754.16571599588},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA172","v":-59110.148157854986},6795158.2956974888,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF172","v":242706.07480817076},-839129.71901636885,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF172","v":246662.0332194849},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF172","v":-72627.281613413434},8651132.6044820342,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK172","v":1139334.0529342969},-260786.70910490752,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK172","v":314033.29621092835},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK172","v":-92464.10703022583},10237351.495546069,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP172","v":1363370.0131947713},-1048566.8517903396,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP172","v":371612.52538778901},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP172","v":-109417.76154255224},12496907.069653464,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU172","v":1313937.6929976654},-255854.17352647413,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU172","v":453633.65687999391},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU172","v":-133568.10092548656},33659.22152891766,103389.62404951357,433276.68472187856,-68793.673269010978,647670.35440589092,704210.37698056246,-422388.89260212658,1100116.5330100919,576997.92524966842,1378149.0754256987,{"$f":"BI172*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":19210251.651618972},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ172:BI172)+Monte_Carlo!BJ172/(1+Analise_Fundamentalista!$C$10)^10","v":11743099.807033747},{"$f":"(BK172+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":74.464956363017109},0.88684698711886534]
["Tent148",2144338.8212963459,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B173","v":182575.941912821},-45110.173968437986,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B173","v":77838.800886703801},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B173","v":-22918.892051046631},2820940.9889150988,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G173","v":262837.92881405482},-76906.078436659154,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G173","v":102399.23922869562},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G173","v":-30150.478723428801},3490682.8802274116,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L173","v":128724.24129514894},-326431.13213743095,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L173","v":126710.65177488435},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L173","v":-37308.742126863857},3569584.2659544358,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q173","v":437932.55833820824},-220420.75636464427,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q173","v":129574.74638171424},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q173","v":-38152.047449789665},5435898.9312211471,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V173","v":243912.4947076269},-221386.87959868283,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V173","v":197321.36094601511},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V173","v":-58099.391554987706},4943308.8644260503,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA173","v":625879.2514792264},-645031.86660908582,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA173","v":179440.50193845778},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA173","v":-52834.543269738824},7617238.4034996871,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF173","v":425704.59467993351},-213815.45043755649,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF173","v":276503.2734137238},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF173","v":-81413.749992809302},9123017.7367385179,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK173","v":754728.23693149397},-1202099.402708014,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK173","v":331162.57283751242},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK173","v":-97507.659056272722},7632630.0521908831,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP173","v":305088.33720859874},-89038.720976452794,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP173","v":277061.98524876288},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP173","v":-81578.257360459305},12675712.27137896,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU173","v":1312777.59122231},-1097062.1453991181,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU173","v":460124.22747284628},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU173","v":-135479.18749250344},192385.6767800402,258180.61088266247,-108304.98119426152,308934.50090548856,161747.58449997148,107453.34353885954,406978.6676632915,-213716.25199528033,411533.3441204495,540360.48580353474,{"$f":"BI173*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":7532175.6549962098},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ173:BI173)+Monte_Carlo!BJ173/(1+Analise_Fundamentalista!$C$10)^10","v":4892947.097432253},{"$f":"(BK173+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":32.38113026301653},0.50585132299276658]
["Tent149",2597051.9299907903,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B174","v":386777.95361207728},-131649.13922931312,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B174","v":94272.139301555741},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B174","v":-27757.531712473436},3066308.7424115008,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G174","v":112921.78375170501},-301481.87686489167,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G174","v":111306.00877404107},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G174","v":-32772.992012533075},3141933.7610755772,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L174","v":450082.63435867551},-373882.81286460155,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L174","v":114051.17232346915},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L174","v":-33581.279220649063},3812639.7407035804,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q174","v":407706.85849235475},-67205.459831739863,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q174","v":138397.58096155201},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q174","v":-40749.846889350199},4995247.9366727062,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V174","v":820000.20366496954},-209677.02496621906,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V174","v":181325.87334650956},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V174","v":-53389.67288742349},5319507.5895201387,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA174","v":261437.13901757778},-407016.54490100197,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA174","v":193096.39314632566},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA174","v":-56855.390108187785},6494115.0508529451,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF174","v":732208.03630869417},-308029.12595074641,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF174","v":235734.26146950768},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF174","v":-69409.703512990949},8573062.005846655,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK174","v":331595.65755512257},-706579.49961107899,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK174","v":311199.35890497064},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK174","v":-91629.681236729652},11578956.712454632,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP174","v":1388737.8331267729},-1058903.9475743619,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP174","v":420312.35785380611},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP174","v":-123756.96243565541},11123944.541934231,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU174","v":1417390.8997923941},-1086163.0261721339,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU174","v":403795.56424338551},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU174","v":-118893.75018836462},321643.42197184649,-110027.07635167867,156669.71459689402,438149.13273281662,738259.37915783643,-9338.4028452863131,590503.46831446444,-155414.16438771546,626389.28097056167,616129.68767528119,{"$f":"BI174*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":8588335.297920879},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ174:BI174)+Monte_Carlo!BJ174/(1+Analise_Fundamentalista!$C$10)^10","v":6114893.3167698998},{"$f":"(BK174+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":39.88814132951147},0.59013069430390885]
["Tent150",2772634.2862291001,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B175","v":177262.7918326573},-193411.52518338882,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B175","v":100645.72165277657},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B175","v":-29634.172208242413},3335653.2841778896,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G175","v":308621.44441049744},-223600.43353967514,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G175","v":121083.1279252953},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G175","v":-35651.771436743002},3077171.6045625787,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L175","v":321610.72132112493},-371715.61221456277,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L175","v":111700.32713252057},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L175","v":-32889.095289931858},3683464.8547450514,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q175","v":413753.08336907427},-171235.76084890988,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q175","v":133708.57466840936},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q175","v":-39369.213736796439},5105053.297034652,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V175","v":293424.27808912256},-234007.30762191967,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V175","v":185311.77216838469},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V175","v":-54563.282755308224},6966863.4905239698,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA175","v":530063.66587173776},-493535.63396245055,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA175","v":252894.87587409452},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA175","v":-74462.482648692458},6857025.038379305,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF175","v":723567.08987368573},-124638.99553224928,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF175","v":248907.77583128336},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF175","v":-73288.519092767194},9078261.4118719958,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK175","v":588136.81117911881},-994202.29496768594,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK175","v":329537.93282022275},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK175","v":-97029.299308256188},10919253.481435442,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP175","v":1392805.911318969},-2282212.2258908278,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP175","v":396365.34540706308},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP175","v":-116705.99316377747},10104175.230558073,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU175","v":1332876.4833750883},-306951.84498242609,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU175","v":366778.27033896762},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU175","v":-107994.3612800992},54862.816093802641,170452.36735937459,28706.340949150872,336856.68345177727,190165.45988027935,214960.42513468931,774547.35107995255,-173556.85027660057,-609746.96232857322,1284708.5474515306,{"$f":"BI175*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":17907768.423315499},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ175:BI175)+Monte_Carlo!BJ175/(1+Analise_Fundamentalista!$C$10)^10","v":9908193.2610980608},{"$f":"(BK175+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":63.192231321329324},0.81320320656553335]
["Tent151",2668339.3105112035,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B176","v":187839.89818475413},-145056.88340656209,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B176","v":96859.847998966041},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B176","v":-28519.457842114422},3521305.8053983497,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G176","v":428100.52827686997},-78359.043131879895,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G176","v":127822.25398591369},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G176","v":-37636.042789105151},3758052.4105126229,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L176","v":323410.5068268773},-518968.05488067208,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L176","v":136416.07865255495},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L176","v":-40166.412445326532},3514590.761312048,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q176","v":420431.50157136016},-5199.5343474139172,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q176","v":127578.50007240524},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q176","v":-37564.271775586436},4604721.4231358813,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V176","v":332188.28610485862},-157291.34924387821,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V176","v":167149.88808416441},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V176","v":-49215.689318254525},5796801.1552259885,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA176","v":629727.4026647592},-755309.42235593474,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA176","v":210421.99414580883},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA176","v":-61956.747972174213},6522209.0781298205,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF176","v":499323.9126066165},-94772.720910239499,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF176","v":236754.06551054461},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF176","v":-69709.975080172022},8304113.0794562697,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK176","v":931129.28528756613},-452134.19885236182,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK176","v":301436.60046302906},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK176","v":-88755.130186322553},8378397.9681652896,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP176","v":405778.98792377469},-52702.981892350494,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP176","v":304133.11773151596},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP176","v":-89549.093961280843},10057444.36395468,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU176","v":401862.99988289829},-1811142.8415635119,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU176","v":365081.95509965968},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU176","v":-107494.89744700609},111123.40493504367,439927.69634179864,-99307.881846566364,505246.19552076503,292831.13562689029,22883.226482459067,571595.28212674952,691676.55671191076,567660.02980165929,-1151692.7840279599,{"$f":"BI176*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-16053639.334842462},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ176:BI176)+Monte_Carlo!BJ176/(1+Analise_Fundamentalista!$C$10)^10","v":-6166957.668235736},{"$f":"(BK176+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-35.565254083795544},2.7737294079381622E-2]
["Tent152",2419407.0910491715,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B177","v":273477.88985638251},-314405.39088938758,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B177","v":87823.689499873828},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B177","v":-25858.847210428572},2976125.6573956874,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G177","v":182649.33167672195},-144449.23069597027,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G177","v":108032.39215703143},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G177","v":-31809.106842064415},3374140.3993255482,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L177","v":369275.37305091333},-84905.239387659938,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L177","v":122480.19767142391},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L177","v":-36063.1252902782},3489020.3933231174,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q177","v":133386.68800328579},-299064.08041893016,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q177","v":126650.3040416647},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q177","v":-37290.973312757902},4662678.1329272743,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V177","v":174949.42500783532},-439048.60669620457,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V177","v":169253.69777538357},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V177","v":-49835.136003708722},6199855.6691121003,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA177","v":401688.23565159744},-463893.39955923689,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA177","v":225052.74174095879},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA177","v":-66264.631970122995},7499066.8489886429,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF177","v":552263.01834812399},-1156929.1484426018,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF177","v":272213.68446877494},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF177","v":-80150.721466512477},8232414.0843912205,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK177","v":1181166.6432388537},-630560.50569262309,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK177","v":298833.95029169507},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK177","v":-87988.804682281654},9892793.6407459583,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP177","v":1279180.2388896253},-1132248.2279684744,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP177","v":359105.18746741232},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP177","v":-105735.09525815884},11492140.168268701,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU177","v":817915.81989164976},-242098.66780696702,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU177","v":417160.945572572},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU177","v":-122829.05916557452},21037.341256440184,114423.38629571869,370787.20604439906,-76318.061686737579,-144680.61991669441,96582.94586319635,-412603.16709221533,761451.28315564396,400302.10313040437,870149.03849168017,{"$f":"BI177*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":12129153.733732393},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ177:BI177)+Monte_Carlo!BJ177/(1+Analise_Fundamentalista!$C$10)^10","v":6874363.8748905286},{"$f":"(BK177+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":44.553939049790067},0.64072554575650043]
["Tent153",2874653.89505857,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B178","v":456914.55692940659},-110571.47723595753,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B178","v":104349.00022953423},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B178","v":-30724.567242194695},2590521.1699546692,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G178","v":135297.92168521081},-207896.58805290161,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G178","v":94035.074839054811},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G178","v":-27687.730343961783},4119543.9503766182,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L178","v":227156.53492626382},-673624.30512955424,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L178","v":149538.1038261191},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L178","v":-44030.067525031191},3974422.0273339339,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q178","v":358785.13404202845},-54257.533120108805,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q178","v":144270.22528014096},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q178","v":-42478.990962212236},4965068.0768121285,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V178","v":699301.47226130357},-433654.00180347194,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V178","v":180230.35426195743},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V178","v":-53067.107748280905},5982270.1528156018,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA178","v":748996.805744807},-287402.65458304685,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA178","v":217154.45835839387},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA178","v":-63939.057806961617},6767854.7883380596,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF178","v":261399.51069578662},-190857.05539902236,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF178","v":245670.92479401024},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF178","v":-72335.459196372351},8507323.6072485615,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK178","v":1043506.3307203823},-1414948.7396295513,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK178","v":308813.07644425659},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK178","v":-90927.06314013261},9475653.9505005218,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP178","v":1188455.5286318369},-497222.04219712247,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP178","v":343963.15255740378},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP178","v":-101276.66758992191},12166576.710442331,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU178","v":1315320.6919880603},-342936.27211913565,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU178","v":441642.7724161644},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU178","v":-130037.49943249743},419967.51268078864,-6251.3218725977786,-340959.73390220245,406318.83523984835,392810.71697150817,614809.55171319249,243877.92089440214,-153556.39560504505,933919.97140219621,1283989.6928525916,{"$f":"BI178*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":17897748.188209746},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ178:BI178)+Monte_Carlo!BJ178/(1+Analise_Fundamentalista!$C$10)^10","v":10726904.949485565},{"$f":"(BK178+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":68.22197617239587},0.84910833045076362]
["Tent154",2548349.512767646,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B179","v":153560.67881602867},-166949.71093408324,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B179","v":92504.257416806882},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B179","v":-27236.995763640742},2846662.7453822149,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G179","v":419474.2484229203},-603996.97404535429,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G179","v":103332.93061189304},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G179","v":-30425.395240342281},3858003.46023688,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L179","v":263371.78162833315},-501221.96973507706,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L179","v":140044.26920744128},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L179","v":-41234.698527856242},3995090.2066964898,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q179","v":634001.95468050148},-203486.85964501119,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q179","v":145020.47346019305},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q179","v":-42699.894378686193},5093824.1626728876,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V179","v":177669.42435704006},-335196.11797418795,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V179","v":184904.15824793765},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V179","v":-54443.264726576926},5587582.0669730604,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA179","v":295505.22544681601},-766707.85603417654,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA179","v":202827.40937661074},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA179","v":-59720.594967310724},7247955.7964157229,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF179","v":1092732.4992186979},-832201.71241845249,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF179","v":263098.43503731728},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF179","v":-77466.823264611623},8167736.4896666994,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK179","v":579867.72143239179},-275849.02950842603,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK179","v":296486.17466612981},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK179","v":-87297.524555796568},10279924.038859237,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP179","v":1382524.5534186321},-460046.65947424783,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP179","v":373157.89484586322},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP179","v":-109872.78083094209},12546392.350637104,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU179","v":1346937.8804210606},-1473423.2558641215,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU179","v":455429.95646430098},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU179","v":-134097.00419474422},51878.229535111568,-111615.19025088323,-139040.61742715887,532835.67411699716,-27065.800095787163,-328095.81617806054,446162.39857295109,513207.34203429898,1185763.0079593053,194847.57682649588,{"$f":"BI179*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2716013.1304292632},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ179:BI179)+Monte_Carlo!BJ179/(1+Analise_Fundamentalista!$C$10)^10","v":2545129.2172963405},{"$f":"(BK179+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":17.957340959221625},0.34642300656001856]
["Tent155",2533745.6379417791,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B180","v":226995.84194114374},-58459.8466696748,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B180","v":91974.141516532429},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B180","v":-27080.908196071217},2982443.475870295,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G180","v":279093.56914431456},-344264.92328880262,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G180","v":108261.72691019606},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G180","v":-31876.632271432012},3134204.27728259,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L180","v":131150.42593243555},-131364.31125672342,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L180","v":113770.59457897091},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L180","v":-33498.665781530945},3791478.7732018679,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q180","v":440002.55253013037},-23930.698927070382,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q180","v":137629.4447325301},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q180","v":-40523.676507575241},5171143.9873847403,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V180","v":177532.98254706021},-611129.08774621668,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V180","v":187710.8427049687},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V180","v":-55269.66617879962},6381623.8018816477,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA180","v":330927.45672512165},-183067.68711461945,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA180","v":231650.86576580079},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA180","v":-68207.386618731689},6057914.7272942606,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF180","v":404569.75234089902},-839598.17022876872,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF180","v":219900.33177752275},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF180","v":-64747.554029436222},8373957.8865854256,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK180","v":386691.31191615586},-305350.00393698394,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK180","v":303971.94421612588},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK180","v":-89501.637957865663},10428558.675482448,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP180","v":598395.99860385235},-1172088.6051436882,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP180","v":378553.28375086258},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP180","v":-111461.40160205444},11735216.22597825,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU180","v":459402.66272285255},-89938.693408937019,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU180","v":425984.5273071694},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU180","v":-125427.0785977234},233429.22859193015,11213.740494275989,80058.043473152095,513177.6218280149,-301154.92867298739,311303.24875757133,-279875.64013978315,295811.61423743214,-306600.72439102764,670021.41802336148,{"$f":"BI180*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":9339541.1873186044},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ180:BI180)+Monte_Carlo!BJ180/(1+Analise_Fundamentalista!$C$10)^10","v":5257527.5756520592},{"$f":"(BK180+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":34.620925796822952},0.53119818099648786]
["Tent156",2513981.2894729516,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B181","v":102259.2689086607},-20981.006359933817,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B181","v":91256.702103580668},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B181","v":-26869.66500795299},3130363.4345572134,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G181","v":443537.25574623595},-167637.9901103781,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G181","v":113631.17323885033},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G181","v":-33457.614498527662},3841674.4517946406,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L181","v":318753.73841697461},-353554.63529208174,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L181","v":139451.5315187003},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L181","v":-41060.172572316216},4144845.8920678832,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q181","v":581339.51779049449},-487103.83409313147,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q181","v":150456.55606967019},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q181","v":-44300.497022713564},5565018.152433808,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V181","v":460086.96111132822},-218587.61738689864,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V181","v":202008.34662701053},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V181","v":-59479.429757578837},5874564.0349321896,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA181","v":921013.43655527569},-398425.76111908868,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA181","v":213244.76135484924},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA181","v":-62787.884837237129},6504978.2019105973,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF181","v":402330.61103846453},-878462.41632580652,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF181","v":236128.59031520176},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF181","v":-69525.809878249973},8358722.4347599605,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK181","v":1061827.0401187402},-133865.90158045304,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK181","v":303418.90227644565},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK181","v":-89338.800036792323},10175054.532192295,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP181","v":1103222.1882043337},-145099.57501531811,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP181","v":369351.16590570437},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP181","v":-108751.9258247854},9153229.4031724129,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU181","v":1385823.6459732314},-548189.67769430694,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU181","v":332259.2464903178},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU181","v":-97830.564147018638},145665.29964435459,356072.82437618048,63590.462071276947,200391.74274431964,384028.26059386128,673044.55195379909,-309529.02485039021,1142041.2407779403,1218721.8532699344,1072062.6506222237,{"$f":"BI181*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":14943661.518180165},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ181:BI181)+Monte_Carlo!BJ181/(1+Analise_Fundamentalista!$C$10)^10","v":10013809.737757895},{"$f":"(BK181+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":63.841084803211167},0.81811131155003414]
["Tent157",2274803.1206627125,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B182","v":291057.53730296693},-1922.1492545739688,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B182","v":82574.612466639985},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B182","v":-24313.306573601207},2852731.6062229681,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G182","v":271325.27703167923},-205246.79778381847,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G182","v":103553.22828402442},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G182","v":-30490.259787446808},3936377.0579932202,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L182","v":237208.46572719509},-151973.04395489866,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L182","v":142889.20528281503},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L182","v":-42072.362804038028},4267915.8358205566,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q182","v":576011.50187693874},-347905.61747697811,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q182","v":154923.95494887853},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q182","v":-45615.879987188695},5589938.8940079994,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V182","v":614142.21392772521},-779903.46875610971,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V182","v":202912.96143045367},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V182","v":-59745.784953081769},5618869.0371391997,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA182","v":740347.17196296167},-259246.04809473094,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA182","v":203963.11620471271},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA182","v":-60054.993004001852},7532168.754104672,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF182","v":964069.32780589047},-829487.89887254965,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF182","v":273415.27284450538},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF182","v":-80504.517696149182},8143157.9690642422,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK182","v":699457.49354630779},-367000.68443651008,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK182","v":295593.98237251275},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK182","v":-87034.827049755244},12013616.937828008,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP182","v":1018489.9210626776},-206386.64521386073,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP182","v":436090.38248321344},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP182","v":-128402.65120707521},11639922.299841514,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU182","v":822284.65935407393},-332980.47836327949,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU182","v":422525.3888218691},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU182","v":-124408.56828370133},347396.6939414317,139141.44774443837,186052.26425107341,337413.95936165046,-22594.078351012598,625009.24706894159,327492.18408169702,541015.96443255525,1119791.0071249551,787421.00152896228,{"$f":"BI182*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":10975993.718581386},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ182:BI182)+Monte_Carlo!BJ182/(1+Analise_Fundamentalista!$C$10)^10","v":7879360.7474674126},{"$f":"(BK182+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":50.728124562076339},0.70393694669535112]
["Tent158",2401560.0754683991,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B183","v":118527.53017058338},-114655.13475390844,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B183","v":87175.84864635898},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B183","v":-25668.096653908873},3150190.2748888507,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G183","v":207034.42219534551},-404273.10567967512,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G183","v":114350.88108607093},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G183","v":-33669.525605467112},3397457.514211576,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L183","v":350867.52266480215},-52526.3509097977,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L183","v":123326.6013483245},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L183","v":-36312.340775120123},4610872.2118625781,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q183","v":601865.54352011462},-618157.25356266042,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q183","v":167373.15971187485},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q183","v":-49281.429518196775},5479765.4286131216,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V183","v":543491.76158664376},-194551.28507201726,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V183","v":198913.70051576034},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V183","v":-58568.240744490511},5874116.3226232184,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA183","v":203258.48735550998},-119723.72443407313,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA183","v":213228.50954383577},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA183","v":-62783.099646586597},6280675.3378041452,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF183","v":933980.72932614491},-783994.92931996484,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF183","v":227986.46939471006},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF183","v":-67128.440079157983},7069510.878108806,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK183","v":906226.70206996507},-407574.80475959997,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK183","v":256620.94261522926},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK183","v":-75559.587440162199},8132969.7643691059,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP183","v":1157762.70585991},-62825.577339631353,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP183","v":295224.1538599747},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP183","v":-86925.934573770195},10464416.229988933,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU183","v":515968.18461420317},-23857.252265968451,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU183","v":379854.90130206046},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU183","v":-111844.65046775925},65380.147409125057,-116557.32800372579,385355.43232820882,101800.02015113227,489285.93628589634,233980.17281868603,310843.8293217321,679713.2524854322,1303235.3478064833,760121.18318253593,{"$f":"BI183*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":10595456.961107351},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ183:BI183)+Monte_Carlo!BJ183/(1+Analise_Fundamentalista!$C$10)^10","v":7451069.6901683342},{"$f":"(BK183+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":48.096923895513619},0.67761017156707104]
["Tent159",2559782.886741071,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B184","v":179301.84126130037},-329240.54708661552,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B184","v":92919.285168644463},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B184","v":-27359.196724269601},3045751.4779969789,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G184","v":357426.21592285944},-455368.67185589165,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G184","v":110559.78677048198},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G184","v":-32553.274065302878},3941467.048872035,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L184","v":305473.05883401958},-164103.06454928758,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L184","v":143073.97029410728},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L184","v":-42126.765098271477},4230697.4345074622,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q184","v":486060.04667414003},-223751.92145148083,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q184","v":153572.93910177465},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q184","v":-45218.086264696809},5152992.0142925503,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V184","v":577498.17000026547},-251526.82560758226,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V184","v":187051.93199310199},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V184","v":-55075.65620813561},5268664.5471510766,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA184","v":648827.44085974514},-599960.43405687297,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA184","v":191250.80726589696},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA184","v":-56311.974959410654},7086901.6588596199,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF184","v":1145727.8227014586},-1233053.8713149428,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF184","v":257252.22229299424},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF184","v":-75745.461716537218},9093853.0407397021,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK184","v":513780.27860308753},-1066314.3710133729,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK184","v":330103.90387054352},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK184","v":-97195.944082566115},9197031.1009740084,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP184","v":1425736.1968040753},-268668.51824777166,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP184","v":333849.23385603493},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP184","v":-98298.72075249409},11143239.265037104,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU184","v":875486.42854150524},-1873625.9271921699,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU184","v":404495.95640849153},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU184","v":-119099.97397704846},-84378.617380940283,-19935.943227853106,242317.19948056777,370662.97805973707,457947.6201776496,183805.83910935849,94180.711962972768,-319626.13262230798,1392618.1916598442,-712743.51621922152,{"$f":"BI184*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-9935051.6963498127},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ184:BI184)+Monte_Carlo!BJ184/(1+Analise_Fundamentalista!$C$10)^10","v":-3658635.7622944349},{"$f":"(BK184+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-20.155410337611873},6.9774676773759092E-2]
["Tent160",2905120.6569583737,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B185","v":116313.5431133012},-339068.941549065,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B185","v":105454.9337646776},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B185","v":-31050.198816921493},2755194.4111198392,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G185","v":222622.9916244288},-349889.47554296494,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G185","v":100012.65986578805},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G185","v":-29447.773206814432},3807969.3109488986,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L185","v":547873.67506670428},-608742.11593853717,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L185","v":138228.04588243132},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L185","v":-40699.928903294785},4874622.5788485417,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q185","v":786653.81641643739},-732239.84092283854,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q185","v":176947.21214040113},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q185","v":-52100.41788390703},5353681.9622058058,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V185","v":652759.71912679623},-146041.88399399785,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V185","v":194336.91174557366},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V185","v":-57220.648970600931},5797054.6899722638,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA185","v":383734.1860898119},-471390.66997513949,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA185","v":210431.19737453238},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA185","v":-61959.457775039024},7389159.8020404223,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF185","v":717314.91979573376},-608091.94697041216,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF185","v":268224.09445693332},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF185","v":-78976.024762969726},8383996.2231299523,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK185","v":1217801.9045265629},-892822.36995390558,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK185","v":304336.33256360295},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK185","v":-89608.928629167785},8642149.369102262,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP185","v":984317.42305039603},-961124.78451136022,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP185","v":313707.20769212715},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP185","v":-92368.093377955302},12670636.737311428,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU185","v":1588452.2882810638},-620075.53920395428,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU185","v":459939.98723909556},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU185","v":-135424.93971400877},-148350.66348800767,-56701.597259562513,36659.676107303647,179260.76975009294,643834.09790777112,60815.255714165767,298471.04251928523,539706.93850709242,244531.75285320764,1292891.7966021963,{"$f":"BI185*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":18021836.108963821},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ185:BI185)+Monte_Carlo!BJ185/(1+Analise_Fundamentalista!$C$10)^10","v":10232916.174089955},{"$f":"(BK185+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":65.187162409782616},0.82803332715181077]
["Tent161",2398360.0651185391,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B186","v":101661.77336790686},-95613.899962930707,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B186","v":87059.689312775896},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B186","v":-25633.894646724984},2936418.8039775505,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G186","v":376790.61221022578},-425457.83553629502,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G186","v":106591.04630890496},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G186","v":-31384.716312853714},3454797.8259740309,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L186","v":196690.52221800215},-307964.64339722774,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L186","v":125408.03599182967},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L186","v":-36925.199341315638},4336526.9377677925,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q186","v":525360.65288930479},-477376.42053765937,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q186","v":157414.51560564057},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q186","v":-46349.201803412412},4940453.9626617907,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V186","v":458178.65082051326},-143924.63233027491,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V186","v":179336.86993414376},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V186","v":-52804.029815101159},6075850.9427375626,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA186","v":905844.98810535611},-477565.71717737685,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA186","v":220551.41055699854},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA186","v":-64939.257962353331},7033677.6586845042,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF186","v":400927.78551742935},-260323.21048354372,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF186","v":255320.20841958959},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF186","v":-75176.59867007102},8359194.9314335985,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK186","v":1133603.4240434801},-369755.36665235233,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK186","v":303436.05375182518},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK186","v":-89343.850125029319},9172711.4494574796,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP186","v":1142836.5460314676},-1417982.286705917,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP186","v":332966.43842593371},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP186","v":-98038.790063234148},12235153.083488122,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU186","v":718996.29658851982},-1013830.7634822845,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU186","v":444132.07242511387},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU186","v":-130770.45006300395},67473.668071027059,26539.106669982,-22791.284528711556,159049.54615387358,440786.8586092809,583891.42352262454,320748.18478340423,977940.26101792359,-40218.092311749802,18527.155468345241,{"$f":"BI186*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":258253.13478924087},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ186:BI186)+Monte_Carlo!BJ186/(1+Analise_Fundamentalista!$C$10)^10","v":1703173.0724098508},{"$f":"(BK186+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":12.784794085110954},0.29394161295659949]
["Tent162",2466462.048396172,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B187","v":285948.59469760727},-546342.19492505409,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B187","v":89531.769127631182},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B187","v":-26361.774955424829},2389708.7643387918,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G187","v":257855.37530011046},-194200.8940429661,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G187","v":86745.649911857603},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G187","v":-25541.428742221935},2905339.5602776892,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L187","v":185980.68250168557},-156144.46328300383,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L187","v":105462.8798838806},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L187","v":-31052.538475885452},3871481.8853992615,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q187","v":253900.55492716064},-41175.646640991545,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q187","v":140533.53165144566},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q187","v":-41378.757185120106},4562946.1299245115,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V187","v":204368.71964898941},-333092.66483405704,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V187","v":165633.45854515262},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V187","v":-48769.191112838744},6746429.6827009963,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA187","v":472600.53558980342},-930817.65848361677,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA187","v":244893.20043669446},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA187","v":-72106.465681727466},7710546.277405466,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF187","v":882587.7374211956},-835406.42369434866,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF187","v":279890.31884981901},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF187","v":-82411.033196527263},7702492.5398428356,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK187","v":636701.57382315595},-386026.46958704077,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK187","v":279597.97079907934},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK187","v":-82324.954103068609},10321841.929210644,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP187","v":754221.47137045802},-948251.40975242271,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP187","v":374679.5006146201},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP187","v":-110320.80312780595},12518159.84591414,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU187","v":644851.7907150354},-346037.75767626287,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU187","v":454405.12573706766},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU187","v":-133795.25256778579},-197223.60605524047,124858.70242678004,104246.5606266769,311879.6827524947,-11859.677752753749,-285430.38813884638,244660.59938013868,447948.12093212589,70328.759104849465,619423.9062080544,{"$f":"BI187*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":8634253.9638608843},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ187:BI187)+Monte_Carlo!BJ187/(1+Analise_Fundamentalista!$C$10)^10","v":4872403.2051323531},{"$f":"(BK187+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":32.254919121802949},0.50442137807972365]
["Tent163",2229765.9838208682,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B188","v":271447.69733867736},-247747.08906337668,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B188","v":80939.779066095449},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B188","v":-23831.945481167859},2730332.8948822836,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G188","v":108756.47876562826},-129725.95108261947,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G188","v":99110.194922777446},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G188","v":-29182.051017198239},3080087.7416065526,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L188","v":211563.32652829267},-344217.06156387483,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L188","v":111806.18195754632},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L188","v":-32920.263232914156},4284184.474516266,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q188","v":680401.49959397945},-41349.283377347572,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q188","v":155514.50123548051},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q188","v":-45789.76070528297},5727089.0376244737,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V188","v":798817.13433844666},-962376.5555511351,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V188","v":207891.46697935369},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V188","v":-61211.658398599691},5756974.507041418,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA188","v":769965.9625314523},-141808.47051188798,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA188","v":208976.29978667325},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA188","v":-61531.077065397752},7549180.4403230567,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF188","v":595528.9978028714},-887521.32449426677,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF188","v":274032.79151419929},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF188","v":-80686.340175028585},8785800.3899456337,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK188","v":631737.69918222155},-422269.81316971127,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK188","v":318921.69296728488},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK188","v":-93903.448801750463},10586495.011832105,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP188","v":732384.60327431478},-418774.04187202739,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP188","v":384286.32132673613},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP188","v":-113149.43980188858},10585779.475529015,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU188","v":1158948.7572578352},-164888.75481536338,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU188","v":384260.34759195586},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU188","v":-113141.79208356803},80808.441860228268,48958.671588587989,-53767.816310949995,748776.95674682944,-16879.61263193444,775602.7147408399,-98645.87535222467,434486.13017804467,584747.44292713492,1265178.5579508599,{"$f":"BI188*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":17635536.616356973},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ188:BI188)+Monte_Carlo!BJ188/(1+Analise_Fundamentalista!$C$10)^10","v":10572723.297462894},{"$f":"(BK188+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":67.274763152978323},0.8427234080558611]
["Tent164",2373139.7585195941,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B189","v":333504.22767994215},-102806.44755777095,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B189","v":86144.200396490676},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B189","v":-25364.337672474954},2885718.9788195658,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G189","v":239747.67072922504},-138015.8163431166,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G189","v":104750.65916659818},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G189","v":-30842.831882901399},3678954.8967264327,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L189","v":512096.53505052358},-148070.07389134186,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L189","v":133544.86466104849},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L189","v":-39321.010887527969},4442830.1467183046,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q189","v":682580.83322074858},-722418.78113442438,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q189","v":161273.28747179292},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q189","v":-47485.380352445885},5446658.4801689889,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V189","v":382973.19209821575},-263164.06331918092,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V189","v":197711.92906886217},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V189","v":-58214.390611295639},5423711.3427614085,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA189","v":432595.53057432361},-916771.03617204528,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA189","v":196878.95545394221},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA189","v":-57969.129480031443},7864409.8120084712,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF189","v":875621.57347313082},-333709.22555294144,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF189","v":285475.51504863962},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF189","v":-84055.540913841687},9717192.2131916583,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK189","v":1110563.655782043},-130440.37258682017,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK189","v":352730.9128336318},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK189","v":-103858.2509263971},10390833.605525665,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP189","v":1525773.2174226306},-588336.97635619622,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP189","v":377183.87599699473},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP189","v":-111058.19255814271},12517569.291203557,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU189","v":839790.4444578659},-1720587.3873710602,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU189","v":454383.68879339378},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU189","v":-133788.94066430876},291477.64284618694,175639.68166980523,458250.31493270223,73949.959205671243,259306.66723660135,-345265.67962381092,743332.32205498731,1228995.9451024577,1203561.9245052864,-560202.19478410925,{"$f":"BI189*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-7808752.572190227},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ189:BI189)+Monte_Carlo!BJ189/(1+Analise_Fundamentalista!$C$10)^10","v":-1439281.2921433845},{"$f":"(BK189+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-6.5208343601765915},0.1378074474113547]
["Tent165",2517819.2257182137,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B190","v":226133.70740184872},-410511.68719178159,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B190","v":91396.017939419631},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B190","v":-26910.685226227444},2791731.1443156935,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G190","v":236565.57588782854},-258233.66799426687,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G190","v":101338.93138222845},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G190","v":-29838.281197294895},3520029.0338762263,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L190","v":559605.67849411792},-403389.56840827584,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L190","v":127775.9075954546},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L190","v":-37622.39653675045},4023407.9362825453,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q190","v":288941.48821900692},-108555.22996594566,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q190","v":146048.39782220221},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q190","v":-43002.556896879643},5026618.5988730714,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V190","v":826742.39687932236},-1036968.5529960635,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V190","v":182464.61816819871},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V190","v":-53724.965432332676},6185790.5736371474,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA190","v":249933.21834593694},-144272.46380096884,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA190","v":224542.18335566338},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA190","v":-66114.302926188029},8089606.7622417817,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF190","v":1039341.7606315624},-266606.39009791357,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF190","v":293650.09100436774},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF190","v":-86462.466788317979},7712729.862132133,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK190","v":535193.62935727753},-363166.89097315678,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK190","v":279969.58226428984},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK190","v":-82434.371552452067},9604091.1605155785,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP190","v":487155.9259747077},-589097.91852452594,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP190","v":348625.38145403023},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP190","v":-102649.41639362689},12813178.27632682,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU190","v":804103.2222283514},-432411.18693780684,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU190","v":465114.198685212},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU190","v":-136948.43689320402},-119892.64707674069,49832.558078495218,246369.62114454622,283432.09917838388,-81486.503380875103,264088.63497444341,979922.99474969856,369561.94909595849,144033.9725105851,699857.79708255257,{"$f":"BI190*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":9755435.4910049513},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ190:BI190)+Monte_Carlo!BJ190/(1+Analise_Fundamentalista!$C$10)^10","v":6277587.0126725445},{"$f":"(BK190+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":40.887647982310099},0.60112847093717425]
["Tent166",2667813.1483107042,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B191","v":371633.57313480973},-472839.54205533583,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B191","v":96840.748482438139},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B191","v":-28513.834171752806},2861649.079474472,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G191","v":217970.64679469558},-354094.53327227861,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G191","v":103876.92965898561},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G191","v":-30585.570567995826},3859205.0594702992,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L191","v":300237.97674665309},-299327.2650510848,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L191","v":140087.88686830105},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L191","v":-41247.541331822591},4210949.5230167648,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q191","v":320383.43795778928},-428197.44278880564,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q191","v":152856.09634577614},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q191","v":-45007.01875652415},5147425.5055760024,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V191","v":250205.05618095634},-129619.16208877556,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V191","v":186849.86953948307},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V191","v":-55016.160847090636},6783012.0236536618,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA191","v":264446.29368027183},-705788.06155835756,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA191","v":246221.12749985445},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA191","v":-72497.461132139477},7891624.7521218397,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF191","v":600949.90317705157},-1297250.2106055752,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF191","v":286463.40851192514},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF191","v":-84346.416715948799},8826726.2548099086,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK191","v":1339868.7398298974},-854936.52175002615,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK191","v":320407.28853392234},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK191","v":-94340.868238270763},11089943.885382582,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP191","v":984523.82784137886},-984752.33044802339,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP191","v":402561.35148322984},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP191","v":-118530.34802009119},11365781.154816266,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU191","v":1663663.8900188052},-172251.64608055915,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU191","v":412574.15453438228},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU191","v":-121478.52231933008},-32879.054609840765,-62832.527386593247,99751.057232046747,35.072758235633955,252419.60278457322,-267618.10151037073,-494183.31563254731,710998.6383755228,283802.50085649412,1782507.8761532982,{"$f":"BI191*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":24846676.954247873},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ191:BI191)+Monte_Carlo!BJ191/(1+Analise_Fundamentalista!$C$10)^10","v":12890503.726273555},{"$f":"(BK191+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":81.51401775635884},0.92075026593688813]
["Tent167",2345461.2249631877,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B192","v":256202.67036972576},-305810.13586217118,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B192","v":85139.478642196918},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B192","v":-25068.506940684605},2954352.0273566805,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G192","v":221501.58382087035},-489681.23430753138,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G192","v":107242.01647742571},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G192","v":-31576.388266311664},3345689.1271656533,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L192","v":160517.15791623131},-432682.30110833485,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L192","v":121447.42575747393},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L192","v":-35759.035456679347},3533651.5550201037,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q192","v":407576.28146902821},-328416.30558596714,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q192","v":128270.40067666094},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q192","v":-37767.995305218799},4553094.4247960839,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V192","v":403702.37603806751},-714946.75137484074,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V192","v":165275.84485730148},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V192","v":-48663.895175408172},6335634.0384404613,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA192","v":360938.83167370764},-1036929.2276140926,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA192","v":229981.45232993294},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA192","v":-67715.843764918827},8127842.0961695453,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF192","v":1225211.7488131605},-851796.26565815601,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF192","v":295038.02117420937},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF192","v":-86871.129580840832},7992604.1244315468,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK192","v":1000840.5945569981},-559801.8372052568,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK192","v":290128.92684177926},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK192","v":-85425.693605572756},8676808.2852640357,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP192","v":543905.39989795163},-1342428.02576847,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP192","v":314965.31506176112},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP192","v":-92738.531085946684},11565092.193467248,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU192","v":1138975.6232408173},-1305414.8956166713,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU192","v":419809.08032968966},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU192","v":-123608.77717180824},10463.506209066891,-192514.02227554697,-186476.75289130898,169662.38125450321,-194632.42565487992,-513724.78737537097,581582.37474837305,645741.99058794777,-576295.84189470392,129761.03078202746,{"$f":"BI192*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1808760.8230091047},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ192:BI192)+Monte_Carlo!BJ192/(1+Analise_Fundamentalista!$C$10)^10","v":685098.89858340123},{"$f":"(BK192+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":6.5302683388219327},0.23590209240116672]
["Tent168",2676890.4937461144,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B193","v":295708.19050158653},-249386.13720631023,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B193","v":97170.253165611095},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B193","v":-28610.853681019747},3135463.7633016934,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G193","v":503526.59501132619},-412501.39421657252,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G193","v":113816.31351129957},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G193","v":-33512.127284827417},3032673.0499190832,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L193","v":398814.09641810157},-613159.93718467455,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L193","v":110085.04409038118},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L193","v":-32413.490613948179},4935821.6936383946,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q193","v":432135.18842098163},-546241.97725382505,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q193","v":179168.7200771413},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q193","v":-52754.519694478324},5481503.0037791943,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V193","v":211663.27792147204},-315563.79512919532,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V193","v":198976.77392842926},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V193","v":-58586.81210889724},6455257.3077165764,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA193","v":766141.56402972399},-585054.3574902073,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA193","v":234323.73804808778},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA193","v":-68994.388353164031},6640427.6389738908,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF193","v":1066361.5033734285},-543430.98573436437,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF193","v":241045.36077007418},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF193","v":-70973.50601451259},10585116.020088186,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK193","v":949680.27892039577},-1309732.6976443874,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK193","v":384236.26437551499},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK193","v":-113134.70101032997},9950511.374255266,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP193","v":1016347.1706739989},-661264.14916602033,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP193","v":361200.32239741692},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP193","v":-106351.98774296271},12504725.165134376,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU193","v":675446.77410537482},-623412.31059340388,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU193","v":453917.45119990647},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU193","v":-133651.66145453739},114881.45277986766,171329.38702122582,-136674.28729013997,12307.411549819561,36489.444611808736,346416.55623444048,693002.37239462568,-88950.855358806584,609931.35616243281,372300.25325734005,{"$f":"BI193*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":5189555.8198780427},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ193:BI193)+Monte_Carlo!BJ193/(1+Analise_Fundamentalista!$C$10)^10","v":3717372.4385226043},{"$f":"(BK193+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":25.159002288587885},0.42447641096251143]
["Tent169",2481131.0206349678,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B194","v":387901.79834559577},-176766.23936902449,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B194","v":90064.248042795327},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B194","v":-26518.558290176712},3162927.6090382119,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G194","v":235026.38625494958},-402076.64805324184,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G194","v":114813.24216764673},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G194","v":-33805.663413302362},3551985.3433674173,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L194","v":154915.32972849833},-778438.50530763273,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L194","v":128935.91122307858},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L194","v":-37963.948534179508},3788004.8816612912,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q194","v":437254.01421904337},-398703.20948111056,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q194","v":137503.34360091627},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q194","v":-40486.54723284272},5140976.1397721423,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V194","v":421332.83010694984},-293123.4451098729,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V194","v":186615.75966110633},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V194","v":-54947.229427676692},6302168.888187293,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA194","v":798265.22902303096},-302387.93718698702,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA194","v":228766.67827401895},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA194","v":-67358.165137592223},7427773.3528823322,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF194","v":553881.39981943427},-311803.97669561312,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF194","v":269625.75377758814},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF194","v":-79388.729972922651},9012496.0196257979,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK194","v":1326300.2381782979},-599806.42735652381,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK194","v":327150.67049887322},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK194","v":-96326.392701046541},9934890.2801139336,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP194","v":703391.81188692932},-1369725.6364661176,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP194","v":360633.28176725912},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP194","v":-106185.02804107754},12137826.744049191,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU194","v":538655.26607593603},-360741.09300372383,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU194","v":440599.15799882053},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU194","v":-129730.21712725182},274681.24872918986,-86042.68304394788,-532551.21289023524,135567.60110600636,259877.91523050657,657285.80497247062,432314.44692848664,957318.08861960075,-411885.57085300668,488783.11394378089,{"$f":"BI194*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":6813229.9976485474},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ194:BI194)+Monte_Carlo!BJ194/(1+Analise_Fundamentalista!$C$10)^10","v":4497309.7958308142},{"$f":"(BK194+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":29.950537529524457},0.47832182520397848]
["Tent170",2357824.8995854072,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B195","v":304898.39145499101},-176482.27378899808,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B195","v":85588.276004623607},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B195","v":-25200.65104086445},2529697.1075970442,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G195","v":172350.82826789768},-392256.66323959519,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G195","v":91827.181183464781},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G195","v":-27037.637128544553},3602740.5325805526,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L195","v":497690.14236789785},-513812.01708001527,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L195","v":130778.30806255745},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L195","v":-38506.424700284202},4379038.9025141448,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q195","v":617808.40164040762},-623375.96485546743,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q195","v":158957.68608146743},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q195","v":-46803.573622465949},5687338.8950562607,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V195","v":444371.38297662063},-451815.2585241773,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V195","v":206448.54974917704},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V195","v":-60786.805190941108},6488474.4336348493,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA195","v":307833.449531411},-46437.32026200783,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA195","v":235529.50890141679},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA195","v":-69349.416073413333},6919890.2457376085,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF195","v":394710.55193253449},-285786.07283815427,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF195","v":251189.76238567781},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF195","v":-73960.428255117105},7774710.8392147208,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK195","v":834835.74270359997},-10317.469221086703,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK195","v":282219.47154763463},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK195","v":-83096.829979668095},9154648.7633182462,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP195","v":801450.12348410604},-1194542.8536011833,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP195","v":332310.7688013821},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP195","v":-97845.734399798108},10528344.641992003,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU195","v":1285369.7361133345},-633142.86223626765,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU195","v":382175.48183881625},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU195","v":-112527.92325988613},188803.74262975212,-155116.29091677727,76150.008650155825,106586.54924394167,138217.86901067925,427576.22209740663,286153.81322494097,1023640.9150504798,-158627.69571549323,921874.4324559971,{"$f":"BI195*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":12850162.696080483},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ195:BI195)+Monte_Carlo!BJ195/(1+Analise_Fundamentalista!$C$10)^10","v":7745247.2957085902},{"$f":"(BK195+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":49.904200275895342},0.69579924897484013]
["Tent171",2856760.2767931768,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B196","v":270925.53091120109},-235224.32694238439,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B196","v":103699.46771374431},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B196","v":-30533.318591862811},3260472.3938590288,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G196","v":379247.24494966911},-183342.85498709156,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G196","v":118354.0860901635},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G196","v":-34848.231113540773},3871215.9555508723,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L196","v":445490.74809826643},-702334.48654013546,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L196","v":140523.878484552},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L196","v":-41375.914902255172},4652997.8792226138,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q196","v":325908.50467625895},-62362.106390316883,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q196","v":168902.30771838021},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q196","v":-49731.67255498482},4805125.2029505325,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V196","v":432006.43988655211},-15963.300138296163,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V196","v":174424.48002785037},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V196","v":-51357.623489561011},6540641.2639285736,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA196","v":369224.2972843991},-116479.6566602698,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA196","v":237423.14785240535},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA196","v":-69906.9799902128},6408492.4515303308,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF196","v":874921.65060582291},-431774.59109937458,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF196","v":232626.18899799135},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF196","v":-68494.561236259382},9292059.2922430653,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK196","v":1346362.5290065587},-721370.06950358709,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK196","v":337298.72625217779},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK196","v":-99314.390867623122},10138500.266775405,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP196","v":401517.42228434439},-13978.733580471051,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP196","v":368024.2579753499},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP196","v":-108361.23044830169},11953566.665505134,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU196","v":1901972.2633104019},-938763.13766320725,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU196","v":433910.57715389202},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU196","v":-127760.82833126126},108867.35309069818,279410.24493920029,-157695.77485957221,382717.03344933747,539109.9962865453,420260.80848632182,607278.68726818031,862976.79488752631,647201.71623092156,1269358.8744698255,{"$f":"BI196*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":17693806.751093991},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ196:BI196)+Monte_Carlo!BJ196/(1+Analise_Fundamentalista!$C$10)^10","v":11315338.215421591},{"$f":"(BK196+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":71.837008462172037},0.87187319219778558]
["Tent172",2468626.2992107556,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B197","v":340177.78065010504},-26017.048404174235,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B197","v":89610.330727389664},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B197","v":-26384.906668705498},3184537.0082484465,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G197","v":363848.80029362754},-412650.27875947492,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G197","v":115597.65632165149},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G197","v":-34036.626674736923},3631231.7006746889,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L197","v":136765.53500529937},-168898.02923131397,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L197","v":131812.52818592786},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L197","v":-38810.940945325638},4527764.0211278237,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q197","v":578441.53376911953},-269096.44640982774,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q197","v":164356.35945325438},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q197","v":-48393.161473477929},5154553.1338445051,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V197","v":457906.73001451313},-775707.79663014587,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V197","v":187108.60012444304},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V197","v":-55092.341598585423},5768907.1005454715,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA197","v":933644.81190008356},-326174.69516108715,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA197","v":209409.44904489658},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA197","v":-61658.613730635705},7232836.8860005802,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF197","v":750848.61554500647},-443193.65081762237,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF197","v":262549.62351287878},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF197","v":-77305.230948932425},10007832.189450284,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK197","v":837523.60987120192},-629107.78399621497,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK197","v":363281.0493218734},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK197","v":-106964.6379280386},9713124.9919327348,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP197","v":621083.71407189558},-582091.69468631072,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP197","v":352583.27402646601},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP197","v":-103814.78008864739},11488689.196441168,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU197","v":1226031.3613437503},-980686.15704768908,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU197","v":417035.67641907762},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU197","v":-122792.17485885911},377386.15630461497,32759.551181067189,60869.093014587634,425308.28533906827,-185784.80808977512,755220.95205325726,492899.35729133041,464732.2372688218,287760.51332340349,539588.70585627959,{"$f":"BI197*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":7521417.6845626663},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ197:BI197)+Monte_Carlo!BJ197/(1+Analise_Fundamentalista!$C$10)^10","v":5623264.3721340438},{"$f":"(BK197+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":36.867825157175247},0.55649885496878371]
["Tent173",2782989.8523240723,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B198","v":176509.53230458352},-43282.455911573103,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B198","v":101021.62532962571},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B198","v":-29744.853458379301},3514387.9430971313,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G198","v":417998.78149005043},-399335.73319820699,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G198","v":127571.13783725364},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G198","v":-37562.104035709002},3317640.0549929044,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L198","v":531452.25403278298},-359753.62979953457,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L198","v":120429.25357207672},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L198","v":-35459.244373817441},4006055.6573347966,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q198","v":282912.64608653315},-232446.17589577837,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q198","v":145418.51574734997},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q198","v":-42817.094131343983},5217555.2655528635,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V198","v":437917.67350920022},-476995.35870958318,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V198","v":189395.55698815366},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V198","v":-55765.714221078342},5923276.162600792,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA198","v":404079.62203766574},-727683.53762936103,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA198","v":215012.9957256059},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA198","v":-63308.524572210808},7192827.6299335612,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF198","v":1108946.7816458649},-903498.62504106027,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF198","v":261097.30054707851},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF198","v":-76877.608312184952},8654801.645979885,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK198","v":1020498.8049744308},-450010.0206825675,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK198","v":314166.48122243863},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK198","v":-92503.32208578744},9634343.0223916769,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP198","v":704185.02182930091},-106604.69861102999,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP198","v":349723.51418829756},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP198","v":-102972.75109698423},12426528.869589832,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU198","v":477060.00118883542},-567995.37190757482,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU198","v":451078.95113708061},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU198","v":-132815.89220082696},204503.84826425681,108672.08209338808,256668.63343150771,153067.89180676074,94552.15756669236,-171899.44443830021,389667.84883969824,792151.94342851453,844331.08630958421,227327.68821751425,{"$f":"BI198*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3168758.8635433284},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ198:BI198)+Monte_Carlo!BJ198/(1+Analise_Fundamentalista!$C$10)^10","v":3270898.6447991948},{"$f":"(BK198+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":22.416096211920792},0.39421167758495135]
["Tent174",2617182.7963720732,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B199","v":251460.6176920798},-187244.66674880291,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B199","v":95002.883195369228},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B199","v":-27972.692278007453},2845893.1024060273,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G199","v":448153.92082152155},-78295.211992295212,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G199","v":103304.99282249971},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G199","v":-30417.169224885252},2990383.0687511084,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L199","v":392813.34414368169},-552011.84085054439,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L199","v":108549.93154615816},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L199","v":-31961.491375952915},4094346.3485042294,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q199","v":275096.60131036845},-513344.69004939927,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q199","v":148623.43908401384},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q199","v":-43760.753221002778},4233906.9624676974,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V199","v":667918.65562746825},-540932.71973200387,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V199","v":153689.44392151484},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V199","v":-45252.389996982442},6166248.6350939702,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA199","v":427863.65141569788},-58680.191122831493,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA199","v":223832.81735058263},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA199","v":-65905.436875967236},7496717.7265145779,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF199","v":689668.60913064401},-463569.29587431392,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF199","v":272128.4120879827},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF199","v":-80125.613827802081},7813977.7586262785,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK199","v":692421.87520330818},-681505.49371842574,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK199","v":283644.84793459141},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK199","v":-83516.518453445096},10322901.556132935,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP199","v":751492.59412578924},-1629492.3901052917,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP199","v":374717.96472682065},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP199","v":-110332.12851855352},13050926.670785787,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU199","v":1290999.1039242882},-584926.66895426821,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU199","v":473744.38797882246},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU199","v":-139489.51376678344},131246.14186063869,442746.5324268408,-82610.056536657459,-133385.40287601977,235422.98981999679,527110.84076748183,418102.11151651072,211044.71096602874,-613613.95977123536,1040327.3091820589,{"$f":"BI199*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":14501297.258618983},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ199:BI199)+Monte_Carlo!BJ199/(1+Analise_Fundamentalista!$C$10)^10","v":8270636.3671351904},{"$f":"(BK199+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":53.131921358049745},0.72708816193420989]
["Tent175",2510573.7807457144,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B200","v":197589.02520667558},-22275.08419915611,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B200","v":91133.010646472801},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B200","v":-26833.245238881544},2936808.8934539007,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G200","v":451416.28955342912},-122129.78545628367,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G200","v":106605.20642985975},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G200","v":-31388.88562532893},3808539.6397654903,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L200","v":180244.83241565843},-450399.18264731352,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L200","v":138248.74863274005},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L200","v":-40706.024630542386},4475233.81555741,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q200","v":693137.93041817599},-812837.09066810913,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q200","v":162449.53009805892},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q200","v":-47831.713768044996},4395856.7710748259,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V200","v":147326.96619571451},-117189.7168724542,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V200","v":159568.16923330547},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V200","v":-46983.324560257548},5786055.9598973552,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA200","v":505722.96654357197},-395632.91990912455,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA200","v":210031.94705466463},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA200","v":-61841.902328678625},7144448.0160485068,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF200","v":1133914.2603113027},-95059.280328025983,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF200","v":259341.13631837803},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF200","v":-76360.522515345932},7969042.9561471147,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK200","v":358061.15780075965},-1181673.6795147508,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK200","v":289273.66410599515},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK200","v":-85173.869655390765},9248020.8068825696,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP200","v":745488.00788487261},-881835.91910445958,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP200","v":335700.14357518492},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP200","v":-98843.703454773597},10544825.37153424,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU200","v":1303089.1122239784},-954754.6479557706,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU200","v":382773.7269540776},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU200","v":-112704.07082460384},239613.70641511073,404502.82490167627,-172611.62622945738,-5081.3439199192071,142722.09399630822,258280.09136043338,1221835.593786309,-619512.72726338683,100508.52890082436,618404.1203976816,{"$f":"BI200*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":8620038.9980075285},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ200:BI200)+Monte_Carlo!BJ200/(1+Analise_Fundamentalista!$C$10)^10","v":5516532.8196746409},{"$f":"(BK200+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":36.21212122129235},0.54913456877739719]
["Tent176",2557628.6498607639,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B201","v":149006.73005393258},-44517.454420671354,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B201","v":92841.087071439077},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B201","v":-27336.172040846533},2442685.8201003238,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G201","v":141041.15887707841},-134315.73970991749,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G201","v":88668.699783469187},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G201","v":-26107.652423909891},3469308.0850629597,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L201","v":389991.45331122587},-477957.39099214802,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L201","v":125934.75367134024},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L201","v":-37080.286335212826},4026653.7158877971,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q201","v":595249.68217831419},-332383.81993742118,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q201","v":146166.2185648508},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q201","v":-43037.248090106877},4819153.1803614357,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V201","v":671378.923791882},-407212.39816294727,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V201","v":174933.69103950867},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V201","v":-51507.555812187449},5456099.0623762924,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA201","v":813328.32873348333},-654099.12780500297,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA201","v":198054.619128563},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA201","v":-58315.292428843954},6749878.4202178493,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF201","v":900162.32204641448},-250163.09559151574,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF201","v":245018.3884854388},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF201","v":-72143.326107923247},9535973.6093962062,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK201","v":743319.80151385406},-59734.015366516658,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK201","v":346152.73653158965},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK201","v":-101921.36969439176},9262504.0391348321,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP201","v":326395.66552840307},-2548.0256715530513,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP201","v":336225.88018932607},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP201","v":-98998.501583335747},12410085.026704032,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU201","v":1271978.8520653031},-193894.7568319962,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU201","v":450482.0449954354},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU201","v":-132640.13888411177},169994.19066385378,69286.466526720222,888.52965520525322,365994.83271563693,387592.66085625597,298968.52762819937,822874.2888324142,927817.15298453532,561075.01846284047,1395926.0013446305,{"$f":"BI201*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":19458047.21059316},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ201:BI201)+Monte_Carlo!BJ201/(1+Analise_Fundamentalista!$C$10)^10","v":12141269.570041291},{"$f":"(BK201+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":76.911107240967794},0.8996227078839153]
["Tent177",2430593.974587569,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B202","v":386728.13570281462},-123963.14608027444,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B202","v":88229.769729192092},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B202","v":-25978.413658444078},3017664.2157813855,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G202","v":389404.596346081},-305100.01832813892,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G202","v":109540.2282989665},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G202","v":-32253.07480372375},3235697.042933098,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L202","v":219139.63669980652},-261433.23152358024,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L202","v":117454.74891990423},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L202","v":-34583.429866760693},4317053.908575708,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q202","v":492856.82400894002},-849782.19844281452,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q202","v":156707.65098756345},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q202","v":-46141.072262722359},5067051.4289736366,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V202","v":502734.80934572546},-550860.82708121079,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V202","v":183932.31673347543},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V202","v":-54157.115267605885},6335204.2239409359,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA202","v":335335.10715616413},-532248.85425130592,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA202","v":229965.85020357376},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA202","v":-67711.249867714345},6983155.0517498348,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF202","v":490883.31329786498},-39812.078964988483,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF202","v":253486.25424107618},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF202","v":-74636.608364913409},8805152.9885680415,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK202","v":1231206.1823112203},-1182899.2045851299,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK202","v":319624.18599490222},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK202","v":-94110.291169350778},10388756.652024336,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP202","v":1354882.4557658683},-294130.10481268819,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP202","v":377108.48326127813},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP202","v":-111035.99388663648},12233120.893532185,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU202","v":1737436.0805094247},-416609.70289184456,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU202","v":444058.30459151726},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU202","v":-130748.7298284194},325016.3456932882,161591.73151318482,40577.724229369822,-246358.79570903341,81649.183730384204,-34659.146759282376,629920.88020903931,273820.87255164189,1326824.8403278217,1634135.9523806779,{"$f":"BI202*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":22778495.765049279},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ202:BI202)+Monte_Carlo!BJ202/(1+Analise_Fundamentalista!$C$10)^10","v":13124601.861022782},{"$f":"(BK202+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":82.952196671598543},0.92660773866242141]
["Tent178",2556624.0900043417,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B203","v":117594.02402087257},-73576.524289159483,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B203","v":92804.621875796365},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B203","v":-27325.435212002369},2922436.4645467754,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G203","v":446421.20966202422},-69227.543595769661,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G203","v":106083.49194106282},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G203","v":-31235.27177318843},3565258.5600464204,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L203","v":198694.39836710997},-327430.76022654318,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L203","v":129417.72466596463},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L203","v":-38105.813904155097},4559299.5565248653,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q203","v":629229.93258839101},-612878.59364904847,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q203","v":165501.08911829023},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q203","v":-48730.216198393005},5090717.1303224089,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V203","v":591856.04233991308},-198098.79438471218,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V203","v":184791.37398545284},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V203","v":-54410.056476867263},5203729.378450715,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA203","v":446180.23069522879},-337617.34552673745,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA203","v":188893.68178889033},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA203","v":-55617.941858400816},6265214.4792883182,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF203","v":854105.60392947018},-334650.76542236004,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF203","v":227425.24526557574},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF203","v":-66963.192990488242},7232485.3440991715,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK203","v":704449.7934866111},-967344.08676354727,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK203","v":262536.86265634099},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK203","v":-77301.473636510622},10572644.849306343,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP203","v":1027734.7522660623},-807775.10106619075,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP203","v":383783.56493750121},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP203","v":-113001.40798123373},10599474.817106217,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU203","v":1594463.1942629181},-2049291.9662658051,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU203","v":384757.48403117713},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU203","v":-113288.16916357647},109496.68639550707,452041.88623412891,-37424.451097623671,133122.21185923976,524138.56546378648,241838.62509898085,679916.89078219759,-77658.904257105794,490741.80815613904,-183359.45713528633,{"$f":"BI203*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2555878.2987138443},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ203:BI203)+Monte_Carlo!BJ203/(1+Analise_Fundamentalista!$C$10)^10","v":386956.24508173601},{"$f":"(BK203+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":4.6986327366885128},0.22018498800875824]
["Tent179",2271428.7925265385,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B204","v":315238.90435842902},-6755.2267046891729,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B204","v":82452.125454182096},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B204","v":-24277.241441762093},2829139.6626080163,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G204","v":419331.19782898488},-206746.57926599763,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G204","v":102696.84841376472},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G204","v":-30238.106907680085},3670392.2754827789,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L204","v":137819.88310377934},-497567.05169844953,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L204","v":133234.04429841097},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L204","v":-39229.492798125168},4615240.3850456774,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q204","v":450654.26496718201},-718766.16273644671,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q204","v":167531.72297588008},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q204","v":-49328.116958003149},4875157.0520503558,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V204","v":348800.79260855523},-895418.73431040335,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V204","v":176966.61334357021},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V204","v":-52106.130383020929},5929562.4815597078,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA204","v":750345.72679871961},-795324.57915444742,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA204","v":215241.18705660905},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA204","v":-63375.713331835432},7494566.9927449645,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF204","v":577651.30627488159},-86932.652758151424,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF204","v":272050.34115255461},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF204","v":-80102.626585950769},8694887.629636893,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK204","v":972335.62331349892},-1558057.861863849,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK204","v":315621.58937476837},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK204","v":-92931.764794127521},10183824.449126327,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP204","v":1052345.5797355461},-1765450.3617070324,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP204","v":369669.51103439461},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP204","v":-108845.65950973833},11354584.810265474,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU204","v":607420.64406475285},-1274025.2927442687,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU204","v":412167.73087339516},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU204","v":-121358.85475113727},366658.56166615989,285043.36006907187,-265742.61709438439,-149908.29175138776,-421757.45874129876,106886.62136904581,682666.36808333406,-363032.41396970919,-452280.93044683,-375795.77255725791,{"$f":"BI204*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-5238280.4510532087},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ204:BI204)+Monte_Carlo!BJ204/(1+Analise_Fundamentalista!$C$10)^10","v":-2653031.5351355243},{"$f":"(BK204+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-13.977493550170939},9.6457074595666922E-2]
["Tent180",2464768.353564946,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B205","v":164657.33107526461},-417873.68455868587,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B205","v":89470.288556827116},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B205","v":-26343.672588103596},3259619.4420129717,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G205","v":472009.95418238913},-41581.824173555535,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G205","v":118323.12421592431},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G205","v":-34839.114685161832},4073327.9891589349,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L205","v":649220.26140566473},-450395.77199076128,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L205","v":147860.47948462807},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L205","v":-43536.107048419988},4212468.8797803335,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q205","v":414561.65560335177},-76531.758190669367,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q205","v":152911.24850149927},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q205","v":-45023.257782421279},4956374.5085777948,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V205","v":626982.75476793048},-9715.3826040772619,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V205","v":179914.78056620251},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V205","v":-52974.190085306058},6370196.7219179953,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA205","v":735207.09167502378},-552984.62366740534,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA205","v":231236.06648446823},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA205","v":-68085.252929062583},7022441.6720925858,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF205","v":531060.16356551542},-963496.54260810255,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF205","v":254912.34576541945},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF205","v":-75056.507404068805},8838562.3618486151,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK205","v":1193206.5319896408},-1062490.9862275906,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK205","v":320836.93536487542},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK205","v":-94467.373647225089},10386229.23963486,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP205","v":583423.02080149495},-854117.13289552333,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP205","v":377016.73901461839},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP205","v":-111008.98066878696},11312460.239053437,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU205","v":1719927.6373446076},-1282829.249208482,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU205","v":410638.62265670521},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU205","v":-120908.62343008064},-190089.73751469774,513912.13953959604,303148.86185111152,445917.88813176041,744207.96264474967,345373.28156302409,-252580.54068123648,357085.10747970053,-4686.3537481969543,726828.38736275025,{"$f":"BI205*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":10131383.083115237},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ205:BI205)+Monte_Carlo!BJ205/(1+Analise_Fundamentalista!$C$10)^10","v":6775905.3417078201},{"$f":"(BK205+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":43.94906030267623},0.63428318154098429]
["Tent181",2567981.5340535841,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B206","v":332791.82895935257},-161399.15281461968,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B206","v":93216.893396113475},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B206","v":-27446.824626564674},2873613.7535437234,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G206","v":190617.61704468384},-73023.296162520157,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G206","v":104311.24343127826},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G206","v":-30713.450113287719},3578855.8484593295,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L206","v":272390.45092203905},-416806.26775569696,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L206","v":129911.30180725412},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L206","v":-38251.142982856392},4876256.5554619078,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q206","v":494242.6553770937},-256595.21472749711,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q206","v":177006.52495934477},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q206","v":-52117.881977381323},4347256.7374615949,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V206","v":257182.83185775261},-502296.43628911499,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V206","v":157804.00384025418},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V206","v":-46463.88289693612},5977290.0495978594,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA206","v":197505.16637224521},-194953.27093173232,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA206","v":216973.68223341249},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA206","v":-63885.830002233677},6771854.4516148595,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF206","v":802892.98611714412},-33020.554509085901,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF206","v":245816.11126842591},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF206","v":-72378.207968148126},9153673.5087100789,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK206","v":445565.85615752393},-552678.18885925354,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK206","v":332275.36737670749},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK206","v":-97835.310788163188},10285246.304926611,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP206","v":1079627.042167499},-2564112.8932492104,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP206","v":373351.09137085732},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP206","v":-109929.66570391724},11105819.883833112,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU206","v":1695257.7848130523},-2266889.1054002163,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU206","v":403137.64505679923},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU206","v":-118700.03216285662},237162.74491428171,191192.1142001542,-52755.658009260187,362536.08363156009,-133773.48348804432,155639.7476716917,943310.33490833594,127327.7238868147,-1221064.4254147713,-287193.7076932214,{"$f":"BI206*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4003241.3734661527},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ206:BI206)+Monte_Carlo!BJ206/(1+Analise_Fundamentalista!$C$10)^10","v":-1413166.0520484461},{"$f":"(BK206+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-6.3603957146008954},0.13881332768813837]
["Tent182",2451016.7339422517,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B207","v":401836.85251681949},-140824.16407047832,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B207","v":88971.109242881997},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B207","v":-26196.694003129302},3142637.5210523149,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G207","v":484097.87662828167},-432115.58657103672,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G207","v":114076.71858143793},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G207","v":-33588.801072502189},3677847.5856624623,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L207","v":423023.3747545795},-192481.42153633526,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L207","v":133504.66963003378},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L207","v":-39309.175844254947},4145802.9547409792,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q207","v":170459.61633831082},-464055.67337057716,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q207","v":150491.29713302612},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q207","v":-44310.726197260483},4636429.6811294211,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V207","v":425948.11179963656},-55816.402757510288,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V207","v":168300.8875232042},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V207","v":-49554.590118288237},6352864.5127912099,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA207","v":241732.47091550732},-215994.37279598517,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA207","v":230606.91293758102},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA207","v":-67900.00467163336},6489366.7880127495,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF207","v":761896.22361969447},-800994.76041646255,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF207","v":235561.90107473003},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF207","v":-69358.953639704283},8113982.5969359549,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK207","v":1203595.3706112581},-831783.67285767838,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK207","v":294534.92586552084},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK207","v":-86722.997968587413},11664413.878567196,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP207","v":912005.36221936974},-2586582.4896026156,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP207","v":423414.4251536727},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP207","v":-124670.33654690624},12082675.356186779,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU207","v":615250.14934912638},-424361.82193065842,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU207","v":438597.18058004096},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU207","v":-129140.75398256097},323787.10368609388,132470.2075661807,324737.44700402307,-187415.48609650071,488878.00644704216,188445.00638546981,127104.41063825767,579623.6256505131,-1375833.0387764794,500344.75401594792,{"$f":"BI207*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":6974389.6423141044},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ207:BI207)+Monte_Carlo!BJ207/(1+Analise_Fundamentalista!$C$10)^10","v":4234276.4217700846},{"$f":"(BK207+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":28.334595339366757},0.46006825615285796]
["Tent183",2310641.0360838193,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B208","v":193402.3929156785},-42180.687130214355,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B208","v":83875.517125434359},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B208","v":-24696.345534941436},3112600.282928077,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G208","v":326421.90138356481},-285817.67616213608,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G208","v":112986.37661946869},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G208","v":-33267.760287695237},3627610.7170747938,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L208","v":474156.44527559314},-217290.97462197844,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L208","v":131681.08766046283},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L208","v":-38772.239537031193},4272422.3172268998,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q208","v":427743.49315504218},-161597.5014542054,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q208","v":155087.53875634598},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q208","v":-45664.045678102964},4656044.8885045489,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V208","v":158255.53960039857},-182721.19463854714,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V208","v":169012.91316302403},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V208","v":-49764.239272575185},5782502.5135295065,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA208","v":719212.46796708566},-629377.8526489659,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA208","v":209902.95810872866},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA208","v":-61803.922764579387},6962624.31809879,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF208","v":856495.02681335912},-268929.90277188888,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF208","v":252740.9952955913},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF208","v":-74417.173980942025},8922655.5669653621,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK208","v":814661.85300290189},-695540.8516471266,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK208","v":323889.49132478196},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK208","v":-95366.169616946005},10107344.84279347,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP208","v":1210166.5073380258},-2167913.6265518693,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP208","v":366893.32623089518},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP208","v":-108028.23838941853},14075725.863469476,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU208","v":956276.07123322296},-65720.751325613732,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU208","v":510944.26493667031},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU208","v":-150442.66251261369},210400.87737595706,120322.84155320216,349774.31877704634,375569.48477907979,94783.018852300273,237933.65066226901,765888.94535611954,347644.32306361123,-698882.03137236682,1251056.9223316659,{"$f":"BI208*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":17438692.763384543},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ208:BI208)+Monte_Carlo!BJ208/(1+Analise_Fundamentalista!$C$10)^10","v":10241654.154790703},{"$f":"(BK208+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":65.240844083150265},0.82842171750166038]
["Tent184",2646552.3842452653,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B209","v":162019.88084431074},-10239.433784470984,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B209","v":96068.98967065278},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B209","v":-28286.597155055981},3263235.0803108569,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G209","v":249807.07942681198},-495683.21396081563,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G209","v":118454.37070866713},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G209","v":-34877.758962373009},3226698.6155830533,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L209","v":298663.45889628585},-231604.46926643778,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L209","v":117128.10893752954},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L209","v":-34487.253841303958},4444428.6247071624,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q209","v":175349.72694641305},-162478.59702435893,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q209","v":161331.31170222737},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q209","v":-47502.465033331559},5640884.2393487515,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V209","v":488121.84441725793},-483661.68727770034,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V209","v":204762.26087543869},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V209","v":-60290.293525501365},5721347.3286418952,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA209","v":705142.91152338358},-196673.63383363999,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA209","v":207683.04481313366},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA209","v":-61150.290480874508},6445630.9031068701,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF209","v":839500.2309618115},-725887.90112375072,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF209","v":233974.30269569473},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF209","v":-68891.500448557534},8055982.8207888296,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK209","v":318978.95267403405},-687252.62598616816,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK209","v":292429.55287961365},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK209","v":-86103.090985931936},10043801.836772932,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP209","v":1223904.8849135563},-397837.22594919044,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP209","v":364586.73580579378},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP209","v":-107349.0848521509},12857141.571071815,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU209","v":1298330.2865997681},-1364071.801315912,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU209","v":466710.05196734879},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU209","v":-137418.32066178668},219562.83957543655,-162299.52278770952,149699.84472607364,126699.97659094993,148932.12448949492,655002.03202200274,278695.13208519795,-161947.21141845238,1083305.3099180087,263550.21658941812,{"$f":"BI209*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3673670.7761150803},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ209:BI209)+Monte_Carlo!BJ209/(1+Analise_Fundamentalista!$C$10)^10","v":3300218.0763712171},{"$f":"(BK209+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":22.596219767107875},0.39618176941045236]
["Tent185",2490139.1252304236,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B210","v":129293.73343433312},-240043.23534554662,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B210","v":90391.239306026939},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B210","v":-26614.83774692925},2871092.6982208253,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G210","v":136810.45419034164},-440878.66234259936,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G210","v":104219.72994406508},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G210","v":-30686.504840354923},3659318.0895294854,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L210","v":367796.24132797361},-174379.7318813095,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L210","v":132832.05495473085},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L210","v":-39111.13087234363},4060062.8147264412,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q210","v":335889.92724841181},-32609.434580260502,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q210","v":147378.95797267128},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q210","v":-43394.327634720423},4898597.725689197,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V210","v":472461.15122444124},-180198.5017091562,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V210","v":177817.50216295972},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V210","v":-52356.666475263868},6369176.0254075034,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA210","v":906925.46979177394},-873095.48687367572,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA210","v":231199.01553353787},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA210","v":-68074.343630164236},7013282.3047897741,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF210","v":440605.4495412769},-202498.80775843453,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF210","v":254579.86371517109},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF210","v":-74958.6112374816},7996351.3058726396,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK210","v":749388.34466809686},-1263432.5858325851,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK210","v":290264.94830778212},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK210","v":-85465.743828089442},11086173.123333137,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP210","v":498128.38325629348},-1289775.6574820811,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP210","v":402424.47404882312},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP210","v":-118490.04576584708},11303095.481080603,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU210","v":1675887.647154049},-447767.98318327341,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU210","v":410298.68499202264},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU210","v":-120808.53202897742},-46973.100352115813,-230534.98304854755,287137.43352905131,407265.12300610222,417723.48520298087,196954.65482147184,417727.89426053187,-309245.03668479557,-507712.84594281157,1517609.8169338207,{"$f":"BI210*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":21154218.373118144},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ210:BI210)+Monte_Carlo!BJ210/(1+Analise_Fundamentalista!$C$10)^10","v":11290650.241960712},{"$f":"(BK210+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":71.685338211020863},0.87096883171650419]
["Tent186",2381682.6432103324,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B211","v":217536.87950025304},-136437.14735835072,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B211","v":86454.304328684768},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B211","v":-25455.644815771087},2858872.2427179432,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G211","v":273160.41528007889},-72090.327158817207,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G211","v":103776.13138902954},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G211","v":-30555.891479395552},3693267.4667773643,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L211","v":226740.59841025039},-283471.4540960709,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L211","v":134064.40629285923},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L211","v":-39473.984962665978},4127385.7884290786,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q211","v":655988.65206542774},-36478.370945438925,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q211","v":149822.75999364688},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q211","v":-44113.881816887122},5655627.4717506804,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V211","v":850671.81507568166},-539440.88637857453,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V211","v":205297.43541034096},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V211","v":-60447.870559758958},6038656.1003016299,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA211","v":500119.08967933251},-827664.73881184077,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA211","v":219201.24988946345},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA211","v":-64541.716039323896},7748213.047585913,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF211","v":424663.54050138057},-1114558.0633873472,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF211","v":281257.61034079175},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF211","v":-82813.619127026512},6767491.8043488543,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK211","v":517511.9467957592},-907370.91705998336,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK211","v":245657.74859341161},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK211","v":-72331.57958985577},10306681.609687172,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP211","v":360206.05299818848},-594091.51487351721,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP211","v":374129.18595303461},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP211","v":-110158.76822773927},12914504.919940289,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU211","v":1998495.7092504948},-841038.83635132131,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU211","v":468792.32285030023},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU211","v":-138031.42545070633},142098.39165481599,274290.32803089567,37859.565644372742,725219.15929674846,456080.49354768911,-172886.1152823687,-491450.53167220135,-216532.80126066832,30084.955849966602,1488217.7702987674,{"$f":"BI211*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":20744517.693791352},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ211:BI211)+Monte_Carlo!BJ211/(1+Analise_Fundamentalista!$C$10)^10","v":11305469.587037396},{"$f":"(BK211+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":71.776380669132635},0.8715122179367214]
["Tent187",2415259.3256605505,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B212","v":79834.340932766034},-282641.13395866833,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B212","v":87673.126967030039},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B212","v":-25814.515509556131},3134090.3124319245,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G212","v":516086.70183832821},-138980.44660684283,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G212","v":113766.4576920056},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G212","v":-33497.447714645205},4049220.7505520494,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L212","v":538202.99482753535},-214577.442431181,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L212","v":146985.39457397241},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L212","v":-43278.446648023928},4161348.5893103248,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q212","v":509799.25594128983},-550139.85872907389,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q212","v":151055.59860529494},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q212","v":-44476.879380246952},4703481.9426534781,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V212","v":453398.5753379318},-1000993.2332005486,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V212","v":170734.86278025756},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V212","v":-50271.250903601707},6580987.0947220502,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA212","v":939761.58838849596},-184870.8741108065,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA212","v":238887.68837116699},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA212","v":-70338.199968829096},6592849.0449877754,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF212","v":829172.59508186311},-445225.449792428,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF212","v":239318.2733028447},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF212","v":-70464.981592588854},8363408.829416289,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK212","v":1180978.3257054826},-776774.19207338663,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK212","v":303589.01687629696},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK212","v":-89388.88865719609},9637535.7074937448,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP212","v":379447.21572874096},-721707.31638621364,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP212","v":349839.4076177713},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP212","v":-103006.87481124084},10445771.686941903,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU212","v":406428.99407618382},-647955.92055928439,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU212","v":379178.11046124366},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU212","v":-111645.37586376844},-140948.18156842838,457375.26520884578,427332.50032230292,66238.116437263932,-427131.04598596081,923440.20268002735,552800.43699969095,618404.26185119688,-95427.567850942214,26005.808114374653,{"$f":"BI212*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":362499.33130531345},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ212:BI212)+Monte_Carlo!BJ212/(1+Analise_Fundamentalista!$C$10)^10","v":1755547.7308872789},{"$f":"(BK212+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":13.106557133739289},0.29709731399655859]
["Tent188",2600292.5603282098,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B213","v":267038.59691320267},-273698.19686083653,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B213","v":94389.773127458917},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B213","v":-27792.167869848865},3219417.6528154998,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G213","v":168870.18465588085},-653605.25182445289,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G213","v":116863.812360189},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G213","v":-34409.434236472865},3569109.1305623562,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L213","v":337224.59039667022},-447747.62515103287,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L213","v":129557.49912171456},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L213","v":-38146.96915868541},3753507.0412170901,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q213","v":323632.16742733622},-140857.44227674857,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q213","v":136251.08322737415},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q213","v":-40117.831117048627},4823882.8066180479,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V213","v":303836.6628396319},-177472.53687910477,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V213","v":175105.37493237146},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V213","v":-51558.106495941596},6611595.5673662452,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA213","v":492048.30454766634},-647388.76560490532,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA213","v":239998.76596018218},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA213","v":-70665.346161125155},6039339.4066488165,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF213","v":790752.77186288219},-985943.52984069067,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF213","v":219226.05368734046},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF213","v":-64549.019280888817},8702732.7977201529,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK213","v":491293.41693282564},-827234.02466022049,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK213","v":315906.36642132973},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK213","v":-93015.614677661244},9334516.1971345842,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP213","v":976680.26709150942},-468967.48520611197,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP213","v":338839.89807320503},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP213","v":-99768.174201845468},13289320.086554777,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU213","v":1880715.8108833851},-177963.7906545001,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU213","v":482397.99133592891},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU213","v":-142037.48468790247},59938.005309976186,-402280.68904485594,-19112.504791333507,278907.97726091318,249911.39439695701,13992.958741818045,-40513.72357135683,-113049.85598372636,746784.50575675699,2043112.5268769115,{"$f":"BI213*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":28479288.992562003},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ213:BI213)+Monte_Carlo!BJ213/(1+Analise_Fundamentalista!$C$10)^10","v":14875937.687714163},{"$f":"(BK213+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":93.711506061865919},0.96050429462613118]
["Tent189",2347624.374627823,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B214","v":214971.69336273905},-19980.29658311632,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B214","v":85218.000270570876},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B214","v":-25091.626884772573},3072663.6418957543,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G214","v":321638.74054215063},-361977.45680089906,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G214","v":111536.68955578002},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G214","v":-32840.913767168291},3565420.9151255041,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L214","v":148100.51554517439},-231177.49054903083,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L214","v":129423.61810246274},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L214","v":-38107.549170286788},4006781.7549518142,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q214","v":253244.04408708619},-639109.43538574676,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q214","v":145444.87285438643},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q214","v":-42824.854729966588},4281362.7823911468,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V214","v":554257.32780987979},-761889.35464879847,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V214","v":155412.07473025221},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V214","v":-45759.602198346183},5803909.0127211818,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA214","v":876766.92933327879},-494507.7395249189,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA214","v":210680.00705813625},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA214","v":-62032.717411811595},7193695.7453942811,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF214","v":372957.54813495651},-1178553.3296240384,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF214","v":261128.81285559176},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF214","v":-76886.886810682714},7717187.3597786874,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK214","v":942992.05692264694},-79761.032616370765,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK214","v":280131.38797722902},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK214","v":-82482.013700402094},9583616.3775256742,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP214","v":1194989.2168103305},-811093.61511439213,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP214","v":347882.15349932382},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP214","v":-102430.58001550706},11001919.992598025,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU214","v":1760107.3722598504},-1433239.8174362534,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU214","v":399366.1128410513},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU214","v":-117589.5404962958},255117.77016542107,38357.059529863291,8239.0939283195185,-283245.3731742407,-97979.554307012659,530906.47945468454,-621353.85544417286,1060880.398583103,629347.17517975508,608644.12716835248,{"$f":"BI214*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":8483992.8115704078},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ214:BI214)+Monte_Carlo!BJ214/(1+Analise_Fundamentalista!$C$10)^10","v":5195162.392017494},{"$f":"(BK214+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":34.237786083880067},0.52686845180648589]
["Tent190",2834741.9248595056,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B215","v":339459.54463067348},-315905.29916192935,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B215","v":102900.20870905851},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B215","v":-30297.984405820007},2801771.9364125864,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G215","v":134153.39833432881},-51023.13035136347,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G215","v":101703.40886545675},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G215","v":-29945.598113768276},3746738.7178611537,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L215","v":484040.30112963152},-155989.7565723575,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L215","v":136005.39529372891},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L215","v":-40045.490649758336},4000209.7931986218,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q215","v":534751.41662345571},-679243.26382650295,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q215","v":145206.3127829736},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q215","v":-42754.612993684459},4785047.2743962733,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V215","v":280491.92122861813},-350825.87748676422,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V215","v":173695.6577599181},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V215","v":-51143.028728428297},5115125.7869057264,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA215","v":280492.34500311728},-387891.18781029183,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA215","v":185677.40027049309},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA215","v":-54670.93846052968},6132999.8062904989,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF215","v":439839.94763854134},-190169.34764115998,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF215","v":222625.89569284531},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF215","v":-65550.070312342839},7555038.6300587272,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK215","v":1232447.2098033887},-715342.86714763765,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK215","v":274245.44189382339},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK215","v":-80748.953049837801},11197419.948512223,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP215","v":1722765.6938714779},-894910.48059442407,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP215","v":406462.69757413235},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP215","v":-119679.06214328679},11006983.866383549,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU215","v":1728024.5795548139},-2186068.9374261787,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU215","v":399549.9298103624},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU215","v":-117643.66364861572},96156.469771982636,154888.07873465383,424010.44920124463,-42040.147413758103,52218.672773343715,23607.619002788866,406746.42537788383,710600.83149973652,1114638.8487078995,-176138.09170961811,{"$f":"BI215*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2455218.4720165501},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ215:BI215)+Monte_Carlo!BJ215/(1+Analise_Fundamentalista!$C$10)^10","v":535496.45443426468},{"$f":"(BK215+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":5.611187624769709},0.22793934844799976]
["Tent191",2182543.271385063,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B216","v":335084.9466771424},-208814.96509871024,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B216","v":79225.609983245682},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B216","v":-23327.224754235562},3131534.2943088054,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G216","v":254467.75910157897},-10389.055224950476,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G216","v":113673.6750665304},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G216","v":-33470.12875606343},3751684.854174511,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L216","v":495205.10603698256},-427066.37164722243,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L216","v":136184.93843114277},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L216","v":-40098.355413064288},4478716.9946598317,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q216","v":715989.7474552663},-94880.652587709512,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q216","v":162575.96836514317},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q216","v":-47868.94230909925},5196298.8193369471,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V216","v":476123.4701482589},-452897.88203965419,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V216","v":188623.95491289982},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V216","v":-55538.523353957375},5569877.4773540581,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA216","v":610500.68055601406},-679543.32041356247,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA216","v":202184.73853912565},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA216","v":-59531.366672669916},7412543.0313082999,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF216","v":411862.56808108394},-1328955.4140068858,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF216","v":269072.89806436421},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF216","v":-79225.946884452074},9474290.149493508,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK216","v":1167264.2429817254},-532325.21493069467,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK216","v":343913.64702498523},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK216","v":-101262.09115836714},12511688.883927517,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP216","v":1665722.7220068735},-185410.67275027526,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP216","v":454170.23192428966},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP216","v":-133726.09032636901},12687915.367928401,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU216","v":1932474.5452109114},-1196275.3300819721,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU216","v":460567.19590352499},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU216","v":-135609.61531935967},182168.3668074423,324282.25018709549,164225.31740783859,735816.12092360074,156311.01966754717,73610.732008907333,-727245.89474588982,877590.58391764888,1800756.1908545187,1061156.7957131048,{"$f":"BI216*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":14791642.973150479},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ216:BI216)+Monte_Carlo!BJ216/(1+Analise_Fundamentalista!$C$10)^10","v":9784489.369043069},{"$f":"(BK216+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":62.432258032874223},0.80735141427797941]
["Tent192",2336889.1171224504,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B217","v":198884.41249545905},-130357.69922942285,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B217","v":84828.313919174689},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B217","v":-24976.887457652992},3029002.0907978378,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G217","v":464969.45681510644},-334564.97645475453,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G217","v":109951.7894697662},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G217","v":-32374.255062650012},3795195.3408349929,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L217","v":310011.73365419172},-651776.14749172062,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L217","v":137764.35492727344},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L217","v":-40563.399526875197},4606770.4367482811,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q217","v":743057.00082699175},-460226.15320715139,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q217","v":167224.26661101182},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q217","v":-49237.589365638516},5503933.3643718176,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V217","v":183810.37454488804},-404291.5308448287,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V217","v":199790.98871326007},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V217","v":-58826.549881670297},6033264.1184903784,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA217","v":572442.83478495979},-737530.97193553008,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA217","v":219005.52270567027},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA217","v":-64484.086038017209},6911191.899936121,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF217","v":751592.85639902169},-56216.344463050853,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF217","v":250874.01526579107},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF217","v":-73867.459529061758},7983017.9946407368,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK217","v":687129.20824149915},-1044573.5899446844,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK217","v":289780.95345219626},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK217","v":-85323.236161963127},12457176.602373011,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP217","v":481397.80310228205},-2023290.4796215547,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP217","v":452191.45385635545},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP217","v":-133143.45800912697},11925339.129178368,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU217","v":1659954.6008618197},-136866.47031263117,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU217","v":432885.92677782272},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU217","v":-127459.12980698186},128378.13972755791,207982.01476746809,-244563.45843713067,400817.52486521367,-79516.717468350893,-10566.700482917222,872383.06767270016,-152986.66441295214,-1222844.6806720442,1828514.9275200292,{"$f":"BI217*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":25487976.977781877},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ217:BI217)+Monte_Carlo!BJ217/(1+Analise_Fundamentalista!$C$10)^10","v":13122168.143457878},{"$f":"(BK217+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":82.93724515867325},0.92654859539572798]
["Tent193",2463849.8061900036,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B218","v":320229.18011293572},-83249.278689507453,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B218","v":89436.945586251255},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B218","v":-26333.855068632794},{"$f":"G$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":3008261.9474812583},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G218","v":284662.87514208863},-328990.63080692547,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G218","v":109198.92902161884},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G218","v":-32152.582488766115},{"$f":"L$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":4259789.2580402773},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L218","v":536959.65425158211},-317608.46769078041,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L218","v":154628.96282195937},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L218","v":-45529.022370733263},{"$f":"Q$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":4238537.4092440847},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q218","v":575672.0461528122},-359389.65937161312,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q218","v":153857.5276315443},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q218","v":-45301.880641260374},{"$f":"V$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":4828727.6793701053},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V218","v":668679.11986954266},-536959.12864909705,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V218","v":175281.24223548768},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V218","v":-51609.888944919665},{"$f":"AA$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":6056330.7933506323},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA218","v":330107.79226195108},-682733.43097927992,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA218","v":219842.83549119369},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA218","v":-64730.624796653843},{"$f":"AF$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":7770339.8166316552},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF218","v":590097.16972825909},-1058733.0708623156,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF218","v":282060.80485133856},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF218","v":-83050.112085210814},{"$f":"AK$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":8843310.4032416418},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK218","v":842792.84812790342},-1426946.4467277082,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK218","v":321009.28772119293},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK218","v":-94518.121153663873},{"$f":"AP$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":11161405.973058082},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP218","v":718321.28777455445},-745725.70699983649,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP218","v":405155.40199347463},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP218","v":-119294.14143599693},{"$f":"AU$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":11690314.600472134},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU218","v":1767845.8557516562},-1067329.4174907887,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU218","v":424354.6129239811},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU218","v":-124947.16586300498},300082.99194104673,32718.590868015875,328451.12701202784,324838.03377148305,255391.34451101362,-197513.42802278898,-269625.20836792875,-357662.43203227571,258456.84133219568,999923.88532184367,{"$f":"BI218*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":13938107.14095917},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ218:BI218)+Monte_Carlo!BJ218/(1+Analise_Fundamentalista!$C$10)^10","v":7730854.024122633},{"$f":"(BK218+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":49.815775394858107},0.69492000750920568]
["Tent194",{"$f":"B$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":2159164.2943247873},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B219","v":286345.09763645544},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*B219)","v":-15252.465229396488},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B219","v":78376.960729565952},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B219","v":-23077.348080742133},3070782.9607359096,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G219","v":316808.80674388504},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*G219)","v":-187342.5386738994},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G219","v":111468.42144214113},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G219","v":-32820.812872637609},3890414.101806093,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L219","v":254319.67567688457},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*L219)","v":-296094.88139176753},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L219","v":141220.76494153947},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L219","v":-41581.106468640937},4113185.915334146,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q219","v":296997.49229587236},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*Q219)","v":-466342.0890631011},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q219","v":149307.30922463792},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q219","v":-43962.112257259141},4916319.131841314,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V219","v":303160.80789121526},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*V219)","v":-422249.72967166465},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V219","v":178460.78343512039},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V219","v":-52546.074506569101},6117226.6947651589,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA219","v":432398.27653082425},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AA219)","v":-181769.3275740864},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA219","v":222053.3368811541},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA219","v":-65381.485834569008},7205136.2832180923,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF219","v":735543.22106837353},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AF219)","v":-181171.70666464212},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF219","v":261544.10065286537},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF219","v":-77009.164339208422},8124056.4704954987,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK219","v":718522.36394881411},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AK219)","v":-364998.97938114783},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK219","v":294900.60419507005},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK219","v":-86830.668462799469},11534783.531337403,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP219","v":1117184.89888916},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AP219)","v":-456057.48677032907},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP219","v":418708.88576470892},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP219","v":-123284.83538207482},11418618.900851537,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU219","v":879534.29973317531},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AU219)","v":-670367.49725082912},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU219","v":414492.14750829822},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU219","v":-122043.25704575305},{"$f":"SUM(C219:F219)","v":326392.24505588278},{"$f":"SUM(H219:K219)","v":208113.87663948917},{"$f":"SUM(M219:P219)","v":57864.45275801557},{"$f":"SUM(R219:U219)","v":-63999.399799849954},{"$f":"SUM(W219:Z219)","v":6825.7871481018956},{"$f":"SUM(AB219:AE219)","v":407300.80000332295},{"$f":"SUM(AG219:AJ219)","v":738906.45071738842},{"$f":"SUM(AL219:AO219)","v":561593.32029993681},{"$f":"SUM(AQ219:AT219)","v":956551.46250146511},{"$f":"SUM(AV219:AY219)","v":501615.69294489129},{"$f":"BI219*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":6992105.4737101374},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ219:BI219)+Monte_Carlo!BJ219/(1+Analise_Fundamentalista!$C$10)^10","v":5543746.5282071363},{"$f":"(BK219+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":36.379308293751684},{"$f":"_xlfn.NORM.DIST(BL219,$H$7,$H$8,$C$6)","v":0.55101397622578219}]
["Tent195",2539490.2948033074,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B220","v":232565.25727621277},-265755.26694722776,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B220","v":92182.670689798339},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B220","v":-27142.307620999822},3014025.1732420875,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G220","v":310382.82390102179},-203088.04134461991,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G220","v":109408.13223988222},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G220","v":-32214.18037981134},3559925.7338567022,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L220","v":490187.65082166559},-69681.684342658016,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L220","v":129224.14481196846},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L220","v":-38048.816163613679},4153278.6231822008,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q220","v":347472.60528393299},-173929.29076494442,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q220","v":150762.66146291289},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q220","v":-44390.626834376308},4740762.5983261438,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V220","v":217187.08359039397},-210456.41057174478,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V220","v":172088.13844034009},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V220","v":-50669.71000645819},5446666.294953295,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA220","v":710734.1839667852},-611975.825597474,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA220","v":197712.21274298753},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA220","v":-58214.474136434546},7057230.8958967524,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF220","v":442963.31852734898},-316608.61648584518,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF220","v":256175.18326003628},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF220","v":-75428.337852218494},8907385.4800291657,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK220","v":611365.5885794115},-1501570.5796667316,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK220","v":323335.19214186148},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK220","v":-95202.961512599315},10699247.92509198,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP220","v":1304557.8958069077},-1208906.1868109058,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP220","v":388379.21535890474},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP220","v":-114354.55338831419},11962951.661326678,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU220","v":571722.78660450957},-787747.39394783543,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU220","v":434251.24944589211},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU220","v":-127861.13603636705},31850.353397783521,184488.73441647278,511681.29512736236,279915.34914752515,128149.10145253109,238256.0969758642,307101.5474493216,-662072.76045805798,369676.3709665924,90365.506066199203,{"$f":"BI220*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1259619.9809671307},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ220:BI220)+Monte_Carlo!BJ220/(1+Analise_Fundamentalista!$C$10)^10","v":1694192.6009203279},{"$f":"(BK220+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":12.729622672664725},0.29340207815967845]
["Tent196",2868627.6060663746,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B221","v":182192.88861833853},-448952.8154865278,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B221","v":104130.24790164155},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B221","v":-30660.157706952945},2733027.1826609303,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G221","v":164927.06438103347},-545325.04739243595,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G221","v":99207.996691719338},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G221","v":-29210.847814672587},3661718.1844976661,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L221","v":541988.96034775255},-249181.22233311969,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L221","v":132919.17762045978},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L221","v":-39136.783309795064},3798915.6280705486,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q221","v":388756.30152973859},-645505.52217716153,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q221","v":137899.40014237369},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q221","v":-40603.162301630655},5267663.9623314813,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V221","v":589961.7153420765},-312224.39429593884,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V221","v":191214.48636279657},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V221","v":-56301.28061612849},7067374.5347351376,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA221","v":1014483.7575147882},-191654.53236071943,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA221","v":256543.39404648764},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA221","v":-75536.75400419638},8299825.7026684051,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF221","v":1176089.4570093849},-640139.30293556699,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF221","v":301280.97008185869},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF221","v":-88709.306305876351},9325484.0228424426,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK221","v":673020.66614146857},-1116753.3528241343,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK221","v":338512.03308782226},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK221","v":-99671.637485944069},10020383.158044515,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP221","v":651405.82646648423},-923415.17251921503,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP221","v":363736.64539448981},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP221","v":-107098.78384354898},11909802.550156089,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU221","v":635835.80516396579},-563960.89347168629,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU221","v":432321.95401896338},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU221","v":-127293.07341052165},-193289.83667350066,-310400.83413435571,386590.13232529757,-159452.98280667991,412650.52679280576,1003835.8651963602,748521.81784980022,-204892.29108078755,-15371.484501789979,376903.79230072122,{"$f":"BI221*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":5253725.3245334718},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ221:BI221)+Monte_Carlo!BJ221/(1+Analise_Fundamentalista!$C$10)^10","v":3668816.7900022846},{"$f":"(BK221+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":24.86070127908809},0.42115990753554422]
["Tent197",2450343.2030059644,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B222","v":167010.38661822441},-245238.81891044776,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B222","v":88946.660289237159},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B222","v":-26189.495242062021},3186377.638182913,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G222","v":372737.95040279522},-77631.147534422969,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G222","v":115664.47058885224},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G222","v":-34056.299498058965},3536049.9986544983,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L222","v":196826.83424571418},-436529.57106459193,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L222","v":128357.46339951121},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L222","v":-37793.630093061693},3206691.7032550112,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q222","v":252276.93618715947},-25780.88953619673,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q222","v":116401.86453548177},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q222","v":-34273.418108178557},4977471.6074757902,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V222","v":561801.79965083662},-727935.23526825767,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V222","v":180680.59838570893},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V222","v":-53199.677833525391},5577843.1416979562,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA222","v":707714.73901963688},-257922.65191530963,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA222","v":202473.88956070729},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA222","v":-59616.504431404472},7422663.3730796045,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF222","v":1173852.5070655381},-715214.99222653802,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF222","v":269440.26317486749},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF222","v":-79334.114035217921},6750416.132058193,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK222","v":413903.96241073159},-438287.42543395469,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK222","v":245037.90725013177},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK222","v":-72149.073221905899},9724921.6037236396,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP222","v":323145.09080020525},-812646.75698591571,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP222","v":353011.48719278589},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP222","v":-103940.86336873296},11527524.799014382,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU222","v":1744999.3789402249},-1983439.7622345588,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU222","v":418445.39614526532},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU222","v":-123207.25337829514},-15471.267245048217,376714.97395916551,-149138.90351242822,308624.49307826598,-38652.515065237516,592649.47223363002,648743.66397864965,148505.37100500276,-240431.04236165754,56797.759472636244,{"$f":"BI222*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":791713.51791564061},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ222:BI222)+Monte_Carlo!BJ222/(1+Analise_Fundamentalista!$C$10)^10","v":1519753.0371824456},{"$f":"(BK222+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":11.65795543012057},0.28301420357689233]
["Tent198",2405703.2302591447,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B223","v":88660.924426031677},-208665.66140859033,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B223","v":87326.243816001384},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B223","v":-25712.379076283931},3151236.9949165033,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G223","v":378619.39494928211},-330453.45413089485,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G223","v":114388.87668219941},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G223","v":-33680.713046128621},3659198.3600525446,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L223","v":333930.02931494743},-517578.58992376312,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L223","v":132827.70881370903},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L223","v":-39109.85119259802},4579443.35038717,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q223","v":544298.00834775157},-94941.449575489518,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q223","v":166232.30227545483},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q223","v":-48945.51493404225},5139995.5849310532,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V223","v":762113.96766682819},-445806.53239370842,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V223","v":186580.16583970273},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V223","v":-54936.749166661102},7158644.1626530942,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA223","v":440718.73626288201},-284951.39655090339,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA223","v":259856.45181700101},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA223","v":-76512.252245899741},6633296.5051298533,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF223","v":711468.48492382292},-121431.92275125752,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF223","v":240786.5029338639},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF223","v":-70897.287795101598},9020011.2949332315,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK223","v":836571.15981537802},-1786666.8882853459,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK223","v":327423.47254510509},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK223","v":-96406.716660019054},10120088.195644591,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP223","v":438925.86632372841},-953544.6057782555,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP223","v":367355.90578938479},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP223","v":-108164.44052569599},14652629.453309687,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU223","v":1471817.2235448286},-299803.92144781031,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU223","v":531885.67737318517},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU223","v":-156608.6615460201},-58390.8722428412,128874.10445445805,-89930.702987704688,566643.34611367469,447950.85194616142,339111.53928307991,759925.77731132763,-719078.97258488182,-255427.27419083827,1547290.3179241836,{"$f":"BI223*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":21567939.866197459},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ223:BI223)+Monte_Carlo!BJ223/(1+Analise_Fundamentalista!$C$10)^10","v":11835264.778512843},{"$f":"(BK223+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":75.031170693801485},0.88990270773968394]
["Tent199",2680189.0993533996,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B224","v":240369.86845633585},-158417.19902875819,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B224","v":97289.991474930153},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B224","v":-28646.109483452427},3247534.1055386099,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G224","v":161655.84476055906},-5275.0280221804633,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G224","v":117884.43043762114},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G224","v":-34709.945488901598},4242224.7673644675,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L224","v":248390.69010120135},-573812.89455137146,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L224","v":153991.37753048749},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L224","v":-45341.291466581119},4249868.0570745729,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q224","v":168060.93893007791},-272846.78016458405,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q224","v":154268.82645784711},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q224","v":-45422.983655353266},4553508.8912312603,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V224","v":182606.4062937795},-140593.9976532445,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V224","v":165290.88985392303},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V224","v":-48668.325031078479},5872282.2410169803,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA224","v":365977.76087460754},-1235040.7819208282,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA224","v":213161.93297881717},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA224","v":-62763.496812403529},6503053.5343900658,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF224","v":736713.82197827764},-445266.13103255566,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF224","v":236058.72551099458},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF224","v":-69505.238853419782},7979315.466799737,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK224","v":673339.37226792669},-464343.91847428004,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK224","v":289646.55289733486},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK224","v":-85283.663201262563},9849137.124137016,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP224","v":1015054.239244657},-1805881.8285353137,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP224","v":357520.47013170872},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP224","v":-105268.49036272529},11787275.318106951,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU224","v":1130664.1039425218},-589952.82072206005,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU224","v":427874.25539785367},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU224","v":-125983.49099903034},150596.55141905541,239555.30168709814,-216772.11838626373,4060.0015679877106,158634.97346337955,-718664.58487980696,458001.17760329682,413358.34348971897,-538575.60952167329,842602.04761928518,{"$f":"BI224*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":11745171.596865164},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ224:BI224)+Monte_Carlo!BJ224/(1+Analise_Fundamentalista!$C$10)^10","v":6028871.4690308515},{"$f":"(BK224+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":39.359667201339597},0.58428640399959364]
["Tent200",2353546.2079551741,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B225","v":206505.06279154489},-52574.649499397048,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B225","v":85432.9608918468},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B225","v":-25154.919988187921},2636251.745508037,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G225","v":247757.88124373188},-281547.66243931768,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G225","v":95695.079839002079},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G225","v":-28176.502973609113},4005600.8323913338,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L225","v":251425.20260082942},-146893.60227724415,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L225","v":145402.00575002076},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L225","v":-42812.232920196839},3659831.3041525804,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q225","v":139300.62362477541},-947448.96356731758,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q225","v":132850.6844784155},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q225","v":-39116.616157798017},5057243.0295961415,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V225","v":793226.69145002961},-268550.34278579638,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V225","v":183576.27503028014},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V225","v":-54052.282186054683},6028851.6560075376,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA225","v":798033.69528478372},-78115.033963215843,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA225","v":218845.35175450769},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA225","v":-64436.925230070643},7594775.5214349218,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF225","v":600338.67233558558},-511682.37747891294,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF225","v":275687.87811004516},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF225","v":-81173.664627528036},7906612.1743129613,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK225","v":545764.80129441596},-846986.40085082839,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK225","v":287007.4470566521},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK225","v":-84506.603673303849},10044514.467163116,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP225","v":687094.1571582352},-416597.02597218938,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP225","v":364612.60405688197},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP225","v":-107356.70151180502},12989419.883509118,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU225","v":717696.45483009994},-1712936.8753308689,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU225","v":471511.71163100767},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU225","v":-138832.12352415916},214208.4541958067,33728.795669807179,207121.37315340919,-714414.27162192459,654200.3415084586,874327.08784600499,283170.50833918975,-98720.756173064176,527753.03373112273,-662560.8323939204,{"$f":"BI225*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-9235546.8299841136},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ225:BI225)+Monte_Carlo!BJ225/(1+Analise_Fundamentalista!$C$10)^10","v":-3444438.2449704986},{"$f":"(BK225+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-18.839490612570181},7.4920032846197415E-2]
["Tent201",2348486.1256330786,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B226","v":91162.607505455322},-182368.26196795731,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B226","v":85249.281551423439},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B226","v":-25100.837359380497},3159530.8878550981,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G226","v":426564.53387157479},-2083.9246036386257,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G226","v":114689.94229487746},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G226","v":-33769.358942502258},3949856.8210398271,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L226","v":176228.7984343126},-667337.94582507294,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L226","v":143378.51629158109},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L226","v":-42216.435760732486},4470100.8694241764,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q226","v":690741.93557012372},-142956.89158078138,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q226","v":162263.20582502012},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q226","v":-47776.85236407139},4660887.0177122056,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V226","v":271155.81781412783},-95261.3823188518,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V226","v":169188.68087637197},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V226","v":-49815.992398296432},5543564.082744685,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA226","v":362045.31099255156},-455989.27104074549,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA226","v":201229.57088403744},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA226","v":-59250.126672461258},7681808.6983479355,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF226","v":950193.42450650909},-139822.26017780384,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF226","v":278847.15408872365},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF226","v":-82103.883288272657},9891140.3172551207,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK226","v":1233778.0147709753},-158435.16725233081,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK226","v":359045.17236311699},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK226","v":-105717.42438346514},9125030.9866539203,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP226","v":380471.06607484986},-66449.3606574242,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP226","v":331235.65315380564},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP226","v":-97529.176857948769},10376066.764593771,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU226","v":1127066.9103088861},-2022994.8044237243,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU226","v":376647.8444801431},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU226","v":-110900.3631937289},-31057.210270459047,505401.19262031134,-389947.06685991178,662271.39745029109,295267.12397335161,48035.484163382258,1007114.4351291563,1328670.5954982964,547728.1817132826,-630180.41282842401,{"$f":"BI226*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-8784190.7179858182},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ226:BI226)+Monte_Carlo!BJ226/(1+Analise_Fundamentalista!$C$10)^10","v":-2040326.3762636222},{"$f":"(BK226+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-10.213347194660217},0.11602446161900241]
["Tent202",2334108.447571849,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B227","v":98724.606200214708},-252318.31709970292,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B227","v":84727.376520041958},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B227","v":-24947.167403794461},2822478.4692101437,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G227","v":152926.56922615517},-212404.10359313904,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G227","v":102455.04926270922},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G227","v":-30166.911455309972},3288214.0088714431,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L227","v":418239.68446474534},-595943.32258639764,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L227","v":119361.0976807672},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L227","v":-35144.736065779078},4157870.8895214787,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q227","v":609476.92063167295},-139579.04017282743,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q227","v":150929.35923550912},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q227","v":-44439.709402603999},5208006.5873126406,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V227","v":815375.82301973703},-734500.95884969842,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V227","v":189048.94307766046},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V227","v":-55663.657063112259},6183227.6275116866,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA227","v":762126.01965406619},-578778.48627475905,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA227","v":224449.14924595936},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA227","v":-66086.909920475169},7458882.1558034588,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF227","v":801821.45219961635},-1103816.2547260954,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF227","v":270754.99319271819},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF227","v":-79721.223741587237},7944641.1920965863,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK227","v":594691.72923655412},-859426.25090312411,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK227","v":288387.88801765052},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK227","v":-84913.061339757565},9850915.0647316519,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP227","v":707151.37345794018},-631062.12609482813,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP227","v":357585.00879628904},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP227","v":-105287.49315657343},10906940.017031454,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU227","v":491182.21700242971},-658772.99222168396,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU227","v":395918.3706592067},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU227","v":-116574.38571506337},-93813.501783240717,12810.603440415383,-93487.276506664173,576387.53029175056,214260.15018458682,341709.77270479134,-110961.03307534805,-61259.694988677031,328386.76300282765,111753.20972488908,{"$f":"BI227*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1557746.7778862321},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ227:BI227)+Monte_Carlo!BJ227/(1+Analise_Fundamentalista!$C$10)^10","v":1504798.7482601441},{"$f":"(BK227+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":11.56608394620851},0.28213195603001973]
["Tent203",2473713.3825523565,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B228","v":397552.09115359007},-343936.25097389758,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B228","v":89794.990196027909},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B228","v":-26439.277886911743},2980389.271782246,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G228","v":133137.38134885501},-507660.80752984766,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G228","v":108187.1599707729},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G228","v":-31854.676747763253},3451492.333782976,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L228","v":386022.63069934153},-192635.56511046301,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L228","v":125288.04770176247},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L228","v":-36889.869934437411},4350730.4438003199,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q228","v":622001.95935730555},-164169.97144325956,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q228","v":157930.09824910111},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q228","v":-46501.010192214089},4832321.81870123,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V228","v":500764.80821807066},-35027.116557386573,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V228","v":175411.70832273847},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V228","v":-51648.303439181662},5765593.081143192,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA228","v":328099.89380708413},-77472.143666777061,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA228","v":209289.15121983888},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA228","v":-61623.193184133641},7820164.388212122,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF228","v":906590.90048001625},-177567.55649746628,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF228","v":283869.42057381693},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF228","v":-83582.641723811495},6635914.3165596565,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK228","v":894606.42816280969},-783843.81665295141,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK228","v":240881.52863624811},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK228","v":-70925.267206271979},9974487.7322780825,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP228","v":1145451.7626966992},-999302.492414459,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP228","v":362070.65638549352},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP228","v":-106608.24927954674},12955885.581053337,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU228","v":1681454.7530941875},-719100.30878468044,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU228","v":470294.42737265897},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU228","v":-138473.70579168227},116971.55248880865,-298190.94295798294,281785.2433562036,569261.07597093307,589501.09654424095,398293.70817601233,929310.12283255544,280718.87293983437,401611.67738818703,1294175.1658904839,{"$f":"BI228*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":18039725.209228501},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ228:BI228)+Monte_Carlo!BJ228/(1+Analise_Fundamentalista!$C$10)^10","v":11256555.374328971},{"$f":"(BK228+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":71.475876825100883},0.86971261872076067]
["Tent204",2260747.9213113701,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B229","v":270865.78313203581},-231866.8343314619,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B229","v":82064.413307408846},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B229","v":-24163.083300352522},2758160.3871403723,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G229","v":280481.85744929541},-589507.3054910769,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G229","v":100120.32382943231},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G229","v":-29479.473833397082},3835280.0642442307,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L229","v":310325.65797658556},-19640.437393927685,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L229","v":139219.41733301958},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L229","v":-40991.828765570317},4656104.5875765486,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q229","v":494872.58506437542},-225545.39536909907,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q229","v":169015.08021989599},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q229","v":-49764.877341789397},4443140.3341500983,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V229","v":278299.13454590889},-607289.03574655601,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V229","v":161284.54717455123},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V229","v":-47488.69566446387},5641061.0188733935,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA229","v":661230.44337580446},-321520.60684627877,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA229","v":204768.6779146131},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA229","v":-60292.182961443978},7393876.4731439622,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF229","v":1009043.1258047948},-16594.927514689196,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF229","v":268395.30808195856},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF229","v":-79026.436980847197},9148408.8824653197,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK229","v":1433540.9645006685},-948298.33030552068,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK229","v":332084.26315850328},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK229","v":-97779.041974954001},9616433.1684394926,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP229","v":554813.20336662058},-635451.71072773694,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP229","v":349073.39232236444},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP229","v":-102781.32891812726},12948552.047839956,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU229","v":694963.41677549016},-1166935.6275336458,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU229","v":470028.22250525502},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU229","v":-138395.32430905415},96900.278807630239,-238384.59804574627,388912.80915010709,388577.39257338294,-215194.04969055974,484186.33148269489,1181817.0693912171,719547.85537869704,165653.55604312083,-140339.31256195481,{"$f":"BI229*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1956213.2711206195},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ229:BI229)+Monte_Carlo!BJ229/(1+Analise_Fundamentalista!$C$10)^10","v":832966.05786368169},{"$f":"(BK229+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":7.4386883523393266},0.24392083521243724]
["Tent205",2630908.3785952674,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B230","v":319958.94253923709},-305919.86283206102,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B230","v":95501.117360191842},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B230","v":-28119.392572842844},2810333.0521505149,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G230","v":318928.10513400898},-12189.759207937117,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G230","v":102014.17457872671},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G230","v":-30037.100112186363},3511049.6142566283,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L230","v":193589.38171613598},-128498.74863335672,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L230","v":127449.95758750507},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L230","v":-37526.423667678297},3705507.724970296,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q230","v":219005.18661115927},-270512.51214953692,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q230","v":134508.72367909463},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q230","v":-39604.809976611839},5097083.7419819105,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V230","v":755899.79687968735},-306827.7957055213,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V230","v":185022.47991533909},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V230","v":-54478.103412316974},5975173.4549466399,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA230","v":776746.60889759567},-237249.06798586989,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA230","v":216896.85053686443},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA230","v":-63863.207642443631},6750256.7543340921,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF230","v":951154.41343257565},-1088723.0736647944,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF230","v":245032.12189064996},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF230","v":-72147.369778020191},8291924.782380214,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK230","v":1218545.9541251741},-517993.72273636784,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK230","v":300994.16924841463},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK230","v":-88624.86053760942},10650839.971808989,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP230","v":1278744.7806961639},-1081677.8486691078,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP230","v":386622.02241928817},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP230","v":-113837.16469736364},12670718.294291252,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU230","v":1770656.2962752024},-452469.69676102547,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU230","v":459942.94773090328},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU230","v":-135425.81140256752},81420.804494525073,378715.42039261223,155014.16700260603,43396.588164105138,579616.37767718814,692531.18380614661,35316.091880410968,912921.54009961139,469851.78974898066,1642703.7358425129,{"$f":"BI230*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":22897923.539107464},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ230:BI230)+Monte_Carlo!BJ230/(1+Analise_Fundamentalista!$C$10)^10","v":13822135.274296513},{"$f":"(BK230+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":87.237484329785545},0.94210511747002978]
["Tent206",2372963.7730634389,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B231","v":239751.48827943247},-283802.74611586926,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B231","v":86137.81218174375},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B231","v":-25362.456723609914},3151902.8928696197,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G231","v":236895.37340300769},-7146.9221272440282,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G231","v":114413.04856104089},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G231","v":-33687.830225164376},4047698.8205466988,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L231","v":465444.03589896247},-265579.08738113235,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L231","v":146930.14901041059},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L231","v":-43262.180119080156},4255801.0598222818,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q231","v":189576.97831049465},-661877.95540345518,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q231","v":154484.19252544458},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q231","v":-45486.396138568532},5245135.4602918858,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V231","v":598191.66395329428},-220350.08256125121,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V231","v":190396.70907540142},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V231","v":-56060.49389847483},5897528.0176743604,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA231","v":676493.52888588456},-103259.1825504905,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA231","v":214078.346449929},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA231","v":-63033.326012998587},6702827.4642827092,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF231","v":370833.90259734599},-46318.107666336946,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF231","v":243310.45410762887},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF231","v":-71640.441130387786},8537799.7369254343,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK231","v":952370.78463560832},-276348.93393379613,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK231","v":309919.35002665687},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK231","v":-91252.794838528906},10449929.772991514,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP231","v":588498.83908823377},-399952.93340598088,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP231","v":379329.04763072036},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP231","v":-111689.81787282201},11679648.610577939,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU231","v":558409.48325314908},-2036887.2374635309,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU231","v":423967.44096431293},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU231","v":-124833.16677453312},16724.097621697041,310473.66961164022,303532.91740916052,-363303.18070608447,512177.79656896961,724279.36677232455,496185.80790825019,894688.40588994022,456185.13544015127,-1179343.480020602,{"$f":"BI231*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-16439067.034815336},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ231:BI231)+Monte_Carlo!BJ231/(1+Analise_Fundamentalista!$C$10)^10","v":-6275016.2347557414},{"$f":"(BK231+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-36.229110513692241},2.6556852872720513E-2]
["Tent207",2627181.3454616186,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B232","v":120216.16891953637},-367088.33204393409,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B232","v":95365.827271187693},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B232","v":-28079.557697303386},2789036.2955805166,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G232","v":174173.99525978914},-275837.52427785541,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G232","v":101241.10925074719},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G232","v":-29809.478404265163},3464439.4749752274,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L232","v":154054.16334449017},-153612.97031135994,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L232","v":125758.02471066931},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L232","v":-37028.25017939118},4389627.6057433551,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q232","v":263607.46562885895},-133720.40470827636,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q232","v":159342.05256036588},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q232","v":-46916.74666389983},5248772.6134058991,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V232","v":534029.11481114989},-731373.33954490966,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V232","v":190528.73654896318},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V232","v":-56099.368128034686},5672425.7386147119,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA232","v":928015.734010402},-232928.701922862,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA232","v":205907.20702697409},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA232","v":-60627.411992800153},7154049.0648099687,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF232","v":559130.56751120335},-537510.13135957171,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF232","v":259689.65126173722},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF232","v":-76463.139414296515},8001851.3721976979,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK232","v":1141764.3262357432},-955030.82970915991,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK232","v":290464.59892422764},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK232","v":-85524.529046696553},11106487.554157807,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP232","v":456548.18012104277},-38595.207085836584,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP232","v":403161.88127215183},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP232","v":-118707.16828516405},12280745.177578377,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU232","v":697687.92496245203},-1636200.9271985907,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU232","v":445787.05059304804},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU232","v":-131257.74258993962},-179585.8935505134,-30231.898171584242,89170.967564408362,242312.36681704866,-62914.856312831274,840366.8271217139,204846.94799907235,391673.56640411442,702407.68602219399,-623983.69423303031,{"$f":"BI232*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-8697813.6157155056},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ232:BI232)+Monte_Carlo!BJ232/(1+Analise_Fundamentalista!$C$10)^10","v":-3178120.3254685821},{"$f":"(BK232+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-17.203369859243995},8.171503880849261E-2]
["Tent208",2217505.6619501682,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B233","v":116335.30730195621},-64894.865424522781,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B233","v":80494.733374891031},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B233","v":-23700.906024774587},3055183.2414835398,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G233","v":134829.3291152039},-199450.32889883849,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G233","v":110902.15671349176},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G233","v":-32654.081627546617},3443271.1978592542,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L233","v":445217.04067794379},-183772.19027654329,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L233","v":124989.62314503021},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L233","v":-36802.001671781582},4699581.4234770574,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q233","v":694052.40540884831},-572507.45570362941,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q233","v":170593.27520439835},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q233","v":-50229.56179315909},4797429.8102329969,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V233","v":279837.65280721441},-490375.61641929363,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V233","v":174145.13977828893},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V233","v":-51275.374419016742},5964132.4072034517,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA233","v":398546.12536713382},-351076.07952716912,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA233","v":216496.06409941931},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA233","v":-63745.199900922817},7103931.9756384306,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF233","v":513898.70541565004},-257953.60747851446,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF233","v":257870.41724596437},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF233","v":-75927.483320573054},7677484.2308505978,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK233","v":1090441.2501125415},-550308.51681759942,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK233","v":278690.17732687836},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK233","v":-82057.66297888619},9726553.0278324988,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP233","v":1046523.7986667107},-603305.37256587809,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP233","v":353070.70735664718},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP233","v":-103958.30018080251},12709985.787958881,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU233","v":886903.55847808579},-1279597.341873748,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU233","v":461368.34496316843},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU233","v":-135845.50601404664},108234.26922754987,13627.075302310554,349632.47187464911,241908.66311645813,-87668.198252807022,200220.91003846121,437888.0318625269,736765.24764293432,692330.83327667729,-67170.944446540409,{"$f":"BI233*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-936307.08716789179},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ233:BI233)+Monte_Carlo!BJ233/(1+Analise_Fundamentalista!$C$10)^10","v":1182961.3378906737},{"$f":"(BK233+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":9.5888799064388266},0.26347256756811027]
["Tent209",2213399.9619749337,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B234","v":221718.9064015332},-82737.630449998513,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B234","v":80345.697802854134},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B234","v":-23657.023922938883},3522984.6844271938,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G234","v":292938.73793394939},-4651.203683011815,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G234","v":127883.19674791623},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G234","v":-37653.986803757456},3454979.3884665323,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L234","v":354693.6726505793},-424796.5405360646,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L234","v":125414.62665117976},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L234","v":-36927.139898062007},4189759.887797385,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q234","v":250639.64820321454},-247691.57797284544,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q234","v":152086.91948793887},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q234","v":-44780.541971525949},4843165.4358421154,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V234","v":597767.97049182281},-472996.17728061217,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V234","v":175805.32809361533},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V234","v":-51764.201024127957},6350019.6924050618,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA234","v":537631.85472736927},-336833.22346568416,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA234","v":230503.64688400936},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA234","v":-67869.598967699261},7624087.48689631,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF234","v":926272.5544391505},-1157020.1771744578,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF234","v":276751.89291054558},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF234","v":-81486.953630898977},8414730.6612771619,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK234","v":629811.27493501303},-222895.86594091097,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK234","v":305451.98265935556},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK234","v":-89937.42115243405},8849342.0755423941,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP234","v":688848.39767816407},-1137108.6678625275,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP234","v":321228.23546143313},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP234","v":-94582.588226206382},12552264.578468418,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU234","v":815065.55559828109},-3552283.7758562937,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU234","v":455643.11642222526},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU234","v":-134159.76711002065},195669.94983144992,378516.74419509637,18384.61886763246,110254.44774678203,248812.92028069805,363432.67917799519,-35482.683455660721,622429.97050102358,-221614.62294913671,-2415734.870945808,{"$f":"BI234*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-33673334.490411036},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ234:BI234)+Monte_Carlo!BJ234/(1+Analise_Fundamentalista!$C$10)^10","v":-15925371.655756077},{"$f":"(BK234+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-95.515946378144392},1.485270385557557E-4]
["Tent210",2718550.9793181163,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B235","v":400024.80489166075},-323.97620436265015,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B235","v":98682.515224702132},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B235","v":-29056.124811746035},3120769.1238127397,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G235","v":295823.56493058422},-227995.51204083656,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G235","v":113282.90288331352},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G235","v":-33355.069616127104},3251719.41420897,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L235","v":239120.77105218926},-24640.078977803933,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L235","v":118036.35577936569},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L235","v":-34754.678455848632},3897632.5160224112,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q235","v":381185.06616892578},-266427.34876208362,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q235","v":141482.79102683978},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q235","v":-41658.25754875967},4979914.4127621381,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V235","v":549779.09339602629},-290959.07022949797,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V235","v":180769.27142207828},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V235","v":-53225.786762815624},5358382.6360649085,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA235","v":552843.25572252879},-764082.6158257029,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA235","v":194507.5446758355},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA235","v":-57270.890208447294},7083429.1856486797,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF235","v":1004258.765675434},-79486.680413957234,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF235","v":257126.17264628431},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF235","v":-75708.347601043293},8254069.6006430276,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK235","v":1059278.1640342076},-366912.61715335114,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK235","v":299620.03847929044},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK235","v":-88220.260846930498},9498363.2524771914,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP235","v":515524.52858196909},-916371.41774042044,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP235","v":344787.49282363529},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP235","v":-101519.38671405887},13762480.67028616,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU235","v":1099507.3936281945},-1538801.1323891173,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU235","v":499573.56643568771},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU235","v":-147094.66885751701},469327.21910025424,147755.88615693408,297762.36939790234,214582.25088492228,386363.50782579096,-74002.705635785911,1106189.9103067177,903765.32451321627,-157578.78304887493,-86814.841182752105,{"$f":"BI235*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1210126.6662322818},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ235:BI235)+Monte_Carlo!BJ235/(1+Analise_Fundamentalista!$C$10)^10","v":1637849.2762940673},{"$f":"(BK235+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":12.383478173996261},0.29002756327194051]
["Tent211",2324634.0819683149,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B236","v":348644.2311551692},-160339.66014272592,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B236","v":84383.460134059875},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B236","v":-24845.904506176317},2935120.7983109937,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G236","v":224530.65461344304},-98705.935412472289,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G236","v":106543.92912591806},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G236","v":-31370.843107995406},3335548.8902806793,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L236","v":463996.3022012338},-415120.13463732268,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L236","v":121079.33846082352},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L236","v":-35650.65566509479},4203587.7607184453,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q236","v":415046.81948154629},-610331.26015035424,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q236","v":152588.86677178199},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q236","v":-44928.335558820043},4862934.6759077366,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V236","v":456585.20851081942},-488990.25086877251,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V236","v":176522.94506993768},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V236","v":-51975.496494086052},6013987.7228888487,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA236","v":638530.58101608837},-287962.14318327844,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA236","v":218305.79582289449},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA236","v":-64278.058135366242},6301651.9885688294,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF236","v":217471.93540215329},-983284.96985326067,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF236","v":228747.91498620249},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF236","v":-67352.640466565819},8271990.4544543568,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK236","v":1257668.7765108868},-1992265.7762518115,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK236","v":300270.55963652825},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK236","v":-88411.800593301421},12148296.115692796,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP236","v":1281320.1260660505},-1538106.9140127907,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP236","v":440979.19278002309},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP236","v":-129842.11474163955},13370105.784657549,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU236","v":1938213.4018580357},-505624.4695322474,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU236","v":485330.48586835241},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU236","v":-142900.92971613107},247842.12664032687,200997.80521889339,134304.85035963985,-87623.909455846006,92142.406217898533,504596.17552033818,-604417.75993147073,-522738.24069769785,54350.290091643372,1775018.4884780096,{"$f":"BI236*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":24742281.120354224},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ236:BI236)+Monte_Carlo!BJ236/(1+Analise_Fundamentalista!$C$10)^10","v":12808409.158209883},{"$f":"(BK236+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":81.009670820953488},0.9186144093585048]
["Tent212",2816184.191190761,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B237","v":227410.89712452033},-200981.07651887182,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B237","v":102226.56902040305},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B237","v":-30099.637628509459},3019570.3864222448,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G237","v":146033.46311370819},-176571.70544703232,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G237","v":109609.42167246529},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G237","v":-32273.448132189777},3278991.0568383439,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L237","v":262224.95402143389},-148507.62572754035,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L237","v":119026.30752551644},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L237","v":-35046.160299701776},4293427.353012735,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q237","v":570816.97576700035},-673974.01726440934,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q237","v":155850.01471486234},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q237","v":-45888.549447247475},5160761.7586926324,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V237","v":551967.60878228035},-500.04305286729027,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V237","v":187333.97118452648},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V237","v":-55158.699956353557},6024686.4915006477,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA237","v":740179.03921271604},-193376.78680860947,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA237","v":218694.15763933695},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA237","v":-64392.407565809663},8167034.7300610552,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF237","v":444625.75366430456},-2078640.463277746,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF237","v":296460.70102098025},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF237","v":-87290.024084095072},8782598.9501196891,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK237","v":1091407.0918903439},-219990.52796194275,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK237","v":318805.48174418544},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK237","v":-93869.2315161937},11920688.561729142,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP237","v":1127005.1424402201},-738829.28726679238,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP237","v":432717.11269392178},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP237","v":-127409.42411108792},12322561.942061791,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU237","v":1463356.2359630368},-40163.910596913323,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU237","v":447304.98552572948},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU237","v":-131704.68404415439},98556.751997542102,46797.731206951386,197697.47551970818,6804.4237702058672,683642.836957586,701104.00247763388,-1424844.0326765564,1096352.8141563931,693483.54375626158,1738792.6268476984,{"$f":"BI237*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":24237322.744933158},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ237:BI237)+Monte_Carlo!BJ237/(1+Analise_Fundamentalista!$C$10)^10","v":13666468.059095014},{"$f":"(BK237+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":86.28114477186169},0.93889115729729]
["Tent213",2472025.0410376899,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B238","v":199385.14600476454},-539162.76009874046,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B238","v":89733.703948871582},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B238","v":-26421.232736334023},3218197.2920870581,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G238","v":306046.37299582525},-488527.81336428324,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G238","v":116819.51366316978},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G238","v":-34396.390907908964},3529281.4875079687,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L238","v":425207.75363429781},-377253.77867062419,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L238","v":128111.7686491286},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L238","v":-37721.287618648144},4335635.364899029,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q238","v":555209.16341258911},-656401.37575799879,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q238","v":157382.15180085448},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q238","v":-46339.672589963542},4701229.0046617957,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V238","v":322871.85811862361},-733439.13706591376,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V238","v":170653.08186485231},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V238","v":-50247.171293553023},5811267.9816318937,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA238","v":929829.42024919076},-490531.6326380184,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA238","v":210947.13523306994},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA238","v":-62111.370753530064},5961160.385690623,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF238","v":340775.04183344764},-836599.34723103722,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF238","v":216388.1806863735},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF238","v":-63713.434659558246},8862703.4234432168,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK238","v":1345301.6731644829},-117864.28904480973,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK238","v":321713.2480389704},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK238","v":-94725.395550848451},10290516.390987465,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP238","v":456367.27121856977},-627278.32656630734,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP238","v":373542.39377860771},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP238","v":-109985.99287214685},11991938.62350625,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU238","v":844289.75086156116},-201047.86869939859,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU238","v":435303.46673310333},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU238","v":-128170.9513745419},-276465.14288143837,-100058.31761319717,138344.45599415409,9850.266865481266,-290161.36837599089,588133.55209071224,-343149.55937077431,1454425.2366077951,92645.345558723304,950374.3975207241,{"$f":"BI238*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":13247428.500425082},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ238:BI238)+Monte_Carlo!BJ238/(1+Analise_Fundamentalista!$C$10)^10","v":7340771.2617746992},{"$f":"(BK238+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":47.419306902666889},0.67067607728891987]
["Tent214",2801540.224614691,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B239","v":222169.34615866575},-266193.98604208039,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B239","v":101694.99780265252},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B239","v":-29943.121556598217},2923869.0230973531,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G239","v":253344.56823844608},-439225.79341756093,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G239","v":106135.49334992113},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G239","v":-31250.583091740991},3356794.2382340976,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L239","v":517438.23780563561},-182890.00113009757,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L239","v":121850.53767276295},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L239","v":-35877.727912957635},4541173.5580857797,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q239","v":620637.53229676664},-358709.14337968326,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q239","v":164843.12127787227},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q239","v":-48536.483847228599},4359035.027625706,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V239","v":571851.1640966112},-16496.955715322219,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V239","v":158231.55193748808},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V239","v":-46589.770353776534},5604499.8943286045,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA239","v":748172.89096833847},-817769.37756735575,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA239","v":203441.52100014966},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA239","v":-59901.414273965609},7374322.1694345148,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF239","v":391946.799067616},-93536.316649191416,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF239","v":267685.49322536902},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF239","v":-78817.438770583365},7610253.0726396041,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK239","v":563446.48176610551},-1367867.6734467065,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK239","v":276249.70817834878},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK239","v":-81339.09012920328},10124733.884899322,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP239","v":733797.64485648239},-1494354.3011305823,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP239","v":367524.54279641423},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP239","v":-108214.09408299507},11071259.238093773,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU239","v":700778.01662881556},-740817.95668381278,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU239","v":401883.10487149679},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU239","v":-118330.64477824753},27727.236362639665,-110996.3149209347,420521.04643534333,378235.02634772705,666995.98996500054,73943.620127166767,487278.53687321022,-609510.57363145554,-501246.20756068081,243512.52003825206,{"$f":"BI239*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3394361.9552258919},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ239:BI239)+Monte_Carlo!BJ239/(1+Analise_Fundamentalista!$C$10)^10","v":2479160.4399636318},{"$f":"(BK239+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":17.552062614199023},0.34218525914459125]
["Tent215",2523909.2960855169,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B240","v":147837.40351113267},-20473.403816794031,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B240","v":91617.085510457662},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B240","v":-26975.776462717356},2377845.6060116556,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G240","v":243060.70396818424},-366361.43209937203,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G240","v":86315.021127944085},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G240","v":-25414.634206589857},3539179.9376496659,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L240","v":134248.29368228654},-193415.62386645802,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L240","v":128471.07916573844},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L240","v":-37827.083171112688},4343204.0087891938,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q240","v":584054.31394596677},-148086.55558537421,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q240","v":157656.89110925948},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q240","v":-46420.566957294272},5168636.751756561,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V240","v":399253.32833450055},-599158.97661578737,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V240","v":187619.83086817327},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V240","v":-55242.868612044738},5237686.2494550915,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA240","v":358846.44643489737},-1352787.8922646183,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA240","v":190126.30514793919},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA240","v":-55980.876042687109},6987699.2128990004,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF240","v":1054987.6838467682},-765558.50516753749,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF240","v":253651.20581093733},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF240","v":-74685.17678041097},8290458.7918329556,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK240","v":452844.89104281669},-1412991.5378494419,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK240","v":300940.9542689643},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK240","v":-88609.191894777992},10856762.301742863,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP240","v":872242.73432291241},-1270767.1837611694,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP240","v":394096.93593512842},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP240","v":-116038.08164378227},12295733.260128975,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU240","v":1697635.1507999978},-1143829.0053667643,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU240","v":446331.11310860899},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU240","v":-131417.93660527794},192005.30874207892,-62400.341209833561,31476.66581045428,547204.08251255774,-67528.686025158284,-859796.01672446891,468395.20770975709,-747814.88443243899,-120465.59514691087,868719.32193656464,{"$f":"BI240*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":12109224.674312048},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ240:BI240)+Monte_Carlo!BJ240/(1+Analise_Fundamentalista!$C$10)^10","v":5928139.0596479159},{"$f":"(BK240+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":38.740818924692618},0.57741900163050286]
["Tent216",2736736.0607035146,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B241","v":405325.80718785216},-209141.44326948447,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B241","v":99342.627756830232},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B241","v":-29250.488646916205},2857411.8786807451,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G241","v":295870.72247398138},-392587.85518268618,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G241","v":103723.12065006206},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G241","v":-30540.282973225087},3293537.3394242283,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L241","v":390357.00742620981},-87709.599536422436,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L241","v":119554.33284623506},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L241","v":-35201.632316072937},4330945.0284614358,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q241","v":289316.18805458216},-675540.62234072562,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q241","v":157211.89411562696},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q241","v":-46289.541839436301},6114916.0919145923,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V241","v":953248.836430392},-308586.10376218619,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V241","v":221969.46275015053},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V241","v":-65356.78989716441},5374264.929137473,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA241","v":881104.87972667452},-1061083.0486171832,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA241","v":195084.06674213483},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA241","v":-57440.641628716381},7934187.5178406574,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF241","v":904566.00978287822},-1175909.1873388961,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF241","v":288008.42304650863},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF241","v":-84801.331500504093},9345750.1010498889,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK241","v":1263938.8613783531},-1294170.7799359486,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK241","v":339247.68512689235},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK241","v":-99888.243208007028},10885544.187222566,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP241","v":560805.16471357003},-1166316.4048444671,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP241","v":395141.70900491974},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP241","v":-116345.70510318319},11928816.383705407,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU241","v":905914.68713978725},-1060941.8133690048,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU241","v":433012.14998474997},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU241","v":-127496.29502562535},266276.50302828167,-23534.295031867823,387000.10841994948,-275302.08200995281,801275.40552119201,-42334.743777090254,-68136.086010013343,209127.52336128987,-326715.23622916045,150488.7287299071,{"$f":"BI241*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2097687.6893675341},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ241:BI241)+Monte_Carlo!BJ241/(1+Analise_Fundamentalista!$C$10)^10","v":1832714.8409741381},{"$f":"(BK241+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":13.580632293696402},0.30177482949935885]
["Tent217",2367605.7788980668,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B242","v":339030.72501725034},-205594.31998284662,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B242","v":85943.318738427552},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B242","v":-25305.189985412235},3012140.0847096988,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G242","v":129265.72671071389},-152779.8823119658,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G242","v":109339.7041400553},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G242","v":-32194.03237887445},3910593.5927703748,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L242","v":244433.33069544006},-160246.13087496528,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L242","v":141953.27389188073},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L242","v":-41796.786738224386},4320423.46549254,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q242","v":526343.27735084447},-672559.7669335606,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q242","v":156829.96480631302},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q242","v":-46177.08639932696},5459204.9343554685,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V242","v":742369.79987926804},-182944.93569536172,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V242","v":198167.36126994743},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V242","v":-58348.488276397598},6505386.6407366088,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA242","v":489469.93120934605},-136228.14395810073,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA242","v":236143.4165115736},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA242","v":-69530.175310274906},7314362.8383178227,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF242","v":775788.41019302246},-624193.51997942384,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF242","v":265508.98903221608},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF242","v":-78176.587882809166},8491577.7297901176,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK242","v":629772.001078884},-172848.58895543317,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK242","v":308241.50622032466},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK242","v":-90758.76974258972},9549953.2838841937,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP242","v":1504677.5369481801},-854574.14728161332,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP242","v":346660.19416287646},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP242","v":-102070.78575090156},11581383.627930254,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU242","v":1720634.7984795624},-1346676.3492550135,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU242","v":420400.45409522078},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU242","v":-123782.90153317599},194074.53378741903,53631.516159928935,184343.68697413112,-35563.611175730082,699243.73717745626,519855.02845254401,338927.29136300553,674406.14860118576,894692.79807854164,670576.0017865937,{"$f":"BI242*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":9347271.6236288417},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ242:BI242)+Monte_Carlo!BJ242/(1+Analise_Fundamentalista!$C$10)^10","v":6951277.0399896922},{"$f":"(BK242+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":45.026454101943138},0.64573056731222822]
["Tent218",2687937.1271251421,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B243","v":102947.48452050937},-392845.1144443762,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B243","v":97571.242359818163},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B243","v":-28728.921122334068},2436918.120634194,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G243","v":331199.77591919992},-25719.635941669778,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G243","v":88459.334171160299},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G243","v":-26046.00671748781},3524524.1671781531,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L243","v":425206.73895863257},-147217.35686687226,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L243","v":127939.07947042739},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L243","v":-37670.440938073021},4545929.2122652158,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q243","v":447486.65597508202},-620655.06830021646,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q243","v":165015.74997585732},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q243","v":-48587.312719834059},5142327.9017349575,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V243","v":659409.70705635624},-526732.12436389597,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V243","v":186664.82818014111},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V243","v":-54961.677184811335},5746949.9461349519,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA243","v":418454.4257136262},-54696.719487459304,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA243","v":208612.41149037157},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA243","v":-61423.933629391897},7079973.7486388907,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF243","v":757874.04330285999},-622361.82861838606,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF243","v":257000.74140812815},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF243","v":-75671.415570046127},8125085.9933705907,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK243","v":955069.31613961456},-210342.95969220524,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK243","v":294937.97554016102},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK243","v":-86841.672098700656},9963487.0502215102,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP243","v":341048.61291832005},-712070.17613475164,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP243","v":361671.33520932705},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP243","v":-106490.67297022541},12686481.614229796,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU243","v":1471016.9929680966},-655729.70692779846,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU243","v":460515.15111118252},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU243","v":-135594.29122695423},-221055.30868638272,367893.46743120265,368258.02062411461,-56739.975069111177,264380.73368779005,510946.1840871466,316841.540522556,952822.65988886973,-115840.90097732995,1140208.1459245265,{"$f":"BI243*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":15893553.033564368},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ243:BI243)+Monte_Carlo!BJ243/(1+Analise_Fundamentalista!$C$10)^10","v":9618521.3169004507},{"$f":"(BK243+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":61.412635414135245},0.79932657642260174]
["Tent219",2922677.5899863536,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B244","v":261117.03648186207},-127719.12846709695,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B244","v":106092.2447159945},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B244","v":-31237.848944233217},2974603.9358058269,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G244","v":425093.83132941806},-122199.03735484605,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G244","v":107977.15415888403},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G244","v":-31792.842540684713},3686959.40139534,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L244","v":373147.64345827256},-535544.67526210647,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L244","v":133835.42557377918},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L244","v":-39406.563775255796},4339867.4700326361,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q244","v":577410.36370723904},-33786.906260116695,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q244","v":157535.77583897515},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q244","v":-46384.905721846677},5165198.3932249723,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V244","v":380564.92863905337},-1259005.6658875889,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V244","v":187495.019573214},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V244","v":-55206.119117405338},5478382.3028730405,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA244","v":880046.11236299737},-1110244.6824266284,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA244","v":198863.49350182476},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA244","v":-58553.457768397777},6559985.134669614,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF244","v":469948.94934145268},-186169.35475814133,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF244","v":238125.32406077138},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF244","v":-70113.729073408191},8783390.1774407048,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK244","v":1411730.178192551},-799441.38853294426,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK244","v":318834.20303826686},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK244","v":-93877.688227128601},10270894.553744826,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP244","v":1381295.4467464176},-68693.52491945184,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP244","v":372830.12747675634},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP244","v":-109776.27285722151},13998205.851672728,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU244","v":1914764.5771387806},-1632949.4368313467,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU244","v":508130.31375365058},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU244","v":-149614.12144227506},208252.30378652643,379079.10559277126,-67968.170005310516,654774.32756425068,-746151.83679272688,-89888.534330204071,451791.18957067456,837245.30447074503,1575655.7764465006,640331.33261880931,{"$f":"BI244*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":8925686.0954786092},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ244:BI244)+Monte_Carlo!BJ244/(1+Analise_Fundamentalista!$C$10)^10","v":6459975.3084133249},{"$f":"(BK244+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":42.008148158878718},0.61336240007947607]
["Tent220",2772714.2612768561,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B245","v":426886.57721103332},-216569.1504388118,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B245","v":100648.62472096541},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B245","v":-29635.026988964604},3061683.8092818861,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G245","v":174900.65438719315},-262108.76805896481,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G245","v":111138.12520759387},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G245","v":-32723.56029862283},3260665.7089185524,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L245","v":390478.98079806549},-55196.608629475842,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L245","v":118361.10336386913},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L245","v":-34850.297282812651},3860854.4665720486,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q245","v":491811.91613464756},-225184.74173259162,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q245","v":140147.75980894789},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q245","v":-41265.170347786763},5030619.7880820362,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V245","v":578787.25518777082},-8812.5315889923586,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V245","v":182609.86003345504},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V245","v":-53767.73051341284},6149453.6365112159,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA245","v":621313.3236605206},-402484.84332639631,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA245","v":223223.16437149551},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA245","v":-65725.930374619231},6156137.7275405247,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF245","v":962486.11185605568},-420197.77699215832,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF245","v":223465.7946991153},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF245","v":-65797.37055899619},7923690.582776201,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK245","v":1183737.139202483},-776590.43072907871,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK245","v":287627.38772210549},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK245","v":-84689.139285719823},10823033.887673745,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP245","v":456694.36959063634},-916528.28158322209,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP245","v":392872.60548843007},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP245","v":-115677.58922839252},10719729.034977313,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU245","v":1236564.8209688992},-894323.2410505889,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU245","v":389122.67297785479},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU245","v":-114573.45738887871},281331.02450422233,-8793.5487628006194,418793.17824964609,365509.76386321709,698816.8531188207,376325.71433100058,699956.75900401652,610084.95690978994,-182638.8957325482,616790.79550728633,{"$f":"BI245*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":8597550.5911341701},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ245:BI245)+Monte_Carlo!BJ245/(1+Analise_Fundamentalista!$C$10)^10","v":6617668.7761593983},{"$f":"(BK245+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":42.976935973554731},0.62385030825386112]
["Tent221",2613834.2612593165,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B246","v":352667.51160017675},-376358.46631049708,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B246","v":94881.332461261612},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B246","v":-27936.902824393019},2786923.5724158734,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G246","v":228562.16522412805},-502524.20730737702,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G246","v":101164.41808790102},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G246","v":-29786.89742328244},3077617.4750494212,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L246","v":244688.97260042781},-378472.05710078013,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L246","v":111716.51208599057},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L246","v":-32893.860795016786},3675902.4387566699,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q246","v":214716.93528113328},-51612.52395353475,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q246","v":133434.06143081095},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q246","v":-39288.385933857142},4259522.0984536726,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V246","v":416868.43157256063},-171590.66957184111,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V246","v":154619.26501596894},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V246","v":-45526.166944312317},6173981.9533280442,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA246","v":505585.33775323979},-191283.46736819108,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA246","v":224113.53428404359},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA246","v":-65988.09129794706},7194789.7090356899,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF246","v":1049774.3269114054},-999982.83883430902,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF246","v":261168.5233795142},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF246","v":-76898.579195466416},7898376.2284191782,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK246","v":1020374.9748351858},-202437.8329704252,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK246","v":286708.48490282969},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK246","v":-84418.577120315473},9452823.2232727408,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP246","v":425096.95393459022},-651884.23714609118,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP246","v":343134.40459410031},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP246","v":-101032.65066144786},12407606.324283585,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU246","v":963658.40490845428},-1169573.1163178761,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU246","v":450392.06890478852},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU246","v":-132613.64628292547},43253.474926548253,-202584.52141863038,-54960.433209378542,257250.0868245523,354370.86007237615,472427.31337114522,234061.43226114422,1020227.0496472747,15314.470721151491,111863.71121244118,{"$f":"BI246*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1559287.0766983167},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ246:BI246)+Monte_Carlo!BJ246/(1+Analise_Fundamentalista!$C$10)^10","v":2062149.897911323},{"$f":"(BK246+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":14.990163649669622},0.31587352504300059]
["Tent222",2475994.3004868478,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B247","v":93105.757177681648},-91447.837239619403,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B247","v":89877.786774245178},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B247","v":-26463.65654918224},2883532.0493884441,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G247","v":325636.95111294603},-228124.13677779029,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G247","v":104671.27434044488},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G247","v":-30819.457778465407},3647314.3736561816,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L247","v":443582.5266743406},-115612.86687138678,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L247","v":132396.32397766548},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L247","v":-38982.834044631782},3872714.7536660568,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q247","v":136000.49554220948},-601874.33656388556,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q247","v":140578.2843680339},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q247","v":-41391.93419541308},4953219.4447519779,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V247","v":655326.66675669421},-601229.83604547533,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V247","v":179800.25277680485},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V247","v":-52940.46847073661},6193768.2837326275,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA247","v":667004.06037704647},-583712.43003193522,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA247","v":224831.77163410463},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA247","v":-66199.56943103185},7507044.3879360901,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF247","v":666175.66512524674},-779110.12086096092,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF247","v":272503.26653459831},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF247","v":-80235.986142110254},9359589.8370662667,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK247","v":791009.29988776986},-1021284.5329125811,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK247","v":339750.06303723215},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK247","v":-100036.16358916331},9733623.0390526205,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP247","v":1332158.2098292413},-678547.89421602269,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP247","v":353327.34646151453},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP247","v":-104033.86511594449},10609702.71963416,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU247","v":1006622.4918772078},-2059782.7213686914,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU247","v":385128.7535621181},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU247","v":-113397.48593367758},65072.050163125183,171364.63089713521,421383.14973598754,-366687.49084905529,180956.61501728711,241923.83254818406,79332.824656773882,9438.6664232575858,902903.79695878853,-781428.96186304302,{"$f":"BI247*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-10892469.670318875},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ247:BI247)+Monte_Carlo!BJ247/(1+Analise_Fundamentalista!$C$10)^10","v":-4478435.6107982164},{"$f":"(BK247+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-25.191840286521291},5.2560785381684932E-2]
["Tent223",2853832.1413683072,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B248","v":393799.40005893429},-77961.715071275932,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B248","v":103593.17735139944},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B248","v":-30502.022409073536},2822147.4810619759,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G248","v":411647.61207918142},-190955.91545016103,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G248","v":102443.03450072047},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G248","v":-30163.373823307651},3735591.8125332743,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L248","v":369603.8374556707},-753702.24632525491,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L248","v":135600.76626043313},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L248","v":-39926.351492561873},4100298.885193537,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q248","v":256516.80041175795},-842599.52394188161,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q248","v":148839.5142273299},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q248","v":-43824.374484796186},4480540.2002494056,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V248","v":471546.3857323312},-407813.75833785097,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V248","v":162642.15013429872},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V248","v":-47888.42889940826},5944868.957707352,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA248","v":345024.49128494679},-39858.579851631279,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA248","v":215796.80715605459},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA248","v":-63539.310367446487},7544791.4322467959,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF248","v":323931.72229189187},-993067.64725009596,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF248","v":273873.47195035737},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF248","v":-80639.430049953211},9199557.1743704211,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK248","v":1284326.6904067465},-1454076.3672546996,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK248","v":333940.92949768249},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK248","v":-98325.719659061666},9116262.2730227243,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP248","v":866064.89669343096},-1087944.9975055146,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP248","v":330917.35170461651},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP248","v":-97435.456034008064},12671774.597681902,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU248","v":1055093.6638926617},-941070.77126671164,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU248","v":459981.29119998764},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU248","v":-135437.1012711009},388928.83992998424,292971.3573064332,-288423.99410171295,-481067.58378759003,178486.34862937068,457423.40822192357,-475901.88305780001,65865.532990667707,11601.79485852475,438567.08255483676,{"$f":"BI248*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":6113260.2939869622},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ248:BI248)+Monte_Carlo!BJ248/(1+Analise_Fundamentalista!$C$10)^10","v":3313004.652617401},{"$f":"(BK248+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":22.674773935747726},0.39704178568846871]
["Tent224",2024029.7183931039,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B249","v":69594.118951206285},-104925.97865130735,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B249","v":73471.619631233159},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B249","v":-21633.017209434274},3000931.6258321269,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G249","v":111158.67777807385},-289794.09799580969,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G249","v":108932.84073295124},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G249","v":-32074.235331634329},4184586.1471704384,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L249","v":221907.00747345359},-399711.26849978726,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L249","v":151899.11438806343},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L249","v":-44725.244552222866},3732858.0429328852,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q249","v":441905.76853034756},-223256.97834825199,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q249","v":135501.53131421967},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q249","v":-39897.13270971772},5223419.9894844377,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V249","v":465167.48782707943},-580804.29043885367,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V249","v":189608.44455696116},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V249","v":-55828.396933978947},5704311.6865186477,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA249","v":259891.27875193243},-511513.5434648738,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA249","v":207064.6565518947},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA249","v":-60968.211959063789},6875967.0840014769,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF249","v":793875.90597187425},-57812.008373595854,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF249","v":249595.36591869302},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF249","v":-73490.97343185253},7247220.9772494612,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK249","v":402779.70551636803},-531975.90913091402,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK249","v":263071.7613408835},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK249","v":-77458.969449262426},8541002.1473965086,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP249","v":645723.39066867833},-969365.73404368374,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP249","v":310035.59648385842},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP249","v":-91287.022498430757},12756035.826085504,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU249","v":883352.23399093107},-2585142.9889426241,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU249","v":463039.94635048852},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU249","v":-136337.69308928348},16506.742721697821,-101776.81481641892,-70630.391190493101,314253.18878659751,18143.245011207968,-105525.82012011045,912168.29008511885,56416.58827707509,-104893.76938957775,-1375088.5016904881,{"$f":"BI249*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-19167589.799791683},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ249:BI249)+Monte_Carlo!BJ249/(1+Analise_Fundamentalista!$C$10)^10","v":-9189227.7894843724},{"$f":"(BK249+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-54.132532157988209},7.2932286892461347E-3]
["Tent225",2256404.5542886402,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B250","v":224408.33200856898},-205198.68607126156,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B250","v":81906.750498946625},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B250","v":-24116.660991087123},2883366.053309767,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G250","v":333558.51647540234},-245469.05359467227,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G250","v":104665.24873684728},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G250","v":-30817.683596992629},3881211.8184734881,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L250","v":525660.59935352358},-347246.34205032967,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L250","v":140886.72505338569},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L250","v":-41482.751611550018},4288154.028247755,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q250","v":314171.05979992222},-96375.514261050383,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q250","v":155658.59474320689},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q250","v":-45832.187663448021},4969071.3179489039,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V250","v":784402.84269077866},-514255.88497812842,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V250","v":180375.67061152504},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V250","v":-53109.894760555675},6128872.833081943,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA250","v":866332.60170049034},-298191.74205091124,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA250","v":222476.08790936667},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA250","v":-65505.960840217871},7213778.3456954574,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF250","v":973937.10648599442},-496851.17318738176,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF250","v":261857.80470641574},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF250","v":-77101.531503879436},9327663.5206594598,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK250","v":856109.68787640997},-1214058.6484114185,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK250","v":338591.14814880374},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK250","v":-99694.932160599783},9551689.0703056939,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP250","v":1228213.1512130713},-724325.49325093592,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP250","v":346723.20264469989},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP250","v":-102089.33799704052},12859072.480918678,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU250","v":1327112.962805996},-779621.37908658583,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU250","v":466780.14336596895},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU250","v":-137438.95840517923},76999.735445166923,161937.02802058472,277818.23074502964,327621.95261863072,397412.73356361955,725110.98671872786,661842.20650114887,-119052.74454680462,748521.52260979475,876832.76868019986,{"$f":"BI250*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":12222319.372473853},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ250:BI250)+Monte_Carlo!BJ250/(1+Analise_Fundamentalista!$C$10)^10","v":8346827.7621137165},{"$f":"(BK250+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":53.600002224641017},0.73148962160803011]
["Tent226",2270248.4138664249,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B251","v":105503.82470731449},-59254.620572258711,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B251","v":82409.278093222616},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B251","v":-24264.625445249869},3165098.1729224487,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G251","v":254786.88682113739},-111685.15769418112,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G251","v":114892.03292977771},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G251","v":-33828.862601256551},3741851.174393787,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L251","v":217380.63793642772},-29166.376509441699,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L251","v":135827.97905754313},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L251","v":-39993.252132220492},4067324.3390425644,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q251","v":218783.570287893},-25054.775182106438,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q251","v":147642.54894055525},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q251","v":-43471.939479581146},5767451.9667549375,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V251","v":609668.98134365154},-35050.843806463155,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V251","v":209356.62816217972},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V251","v":-61643.061125826309},5771643.5799229164,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA251","v":580858.94646839227},-1153996.6324219999,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA251","v":209508.7823551347},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA251","v":-61687.861475828169},7683655.0115564102,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF251","v":871077.34402904671},-1253381.5361760417,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF251","v":278914.17465692014},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF251","v":-82123.616854954002},9742086.0254940148,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK251","v":401364.07024022919},-930214.2531905846,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK251","v":353634.5501132771},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK251","v":-104124.31829934697},9781507.330074016,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP251","v":604529.97213357},-60848.176053485891,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP251","v":355065.53063157125},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP251","v":-104545.65685611211},11507727.150017362,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU251","v":864757.78641637159},-1375783.0016998653,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU251","v":417726.74793398485},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU251","v":-122995.65427104541},104393.85678302852,224164.8994554774,284048.98835230869,297899.4045667607,722331.70457354176,-425316.7650743011,-185513.63434502884,-279339.9511364252,794201.6698555433,-216294.1216205543,{"$f":"BI251*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3014960.1238264185},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ251:BI251)+Monte_Carlo!BJ251/(1+Analise_Fundamentalista!$C$10)^10","v":-428436.41938389349},{"$f":"(BK251+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-0.31072173310168388},0.18039943414602899]
["Tent227",2625889.6330046263,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B252","v":155410.73586337396},-8084.0955556346362,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B252","v":95318.938529658524},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B252","v":-28065.751754852135},2788084.1210200526,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G252","v":191078.99897159237},-187407.26536731544,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G252","v":101206.54562428794},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G252","v":-29799.301474319065},3728442.6069997954,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L252","v":423585.40323566867},-341426.30664543109,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L252","v":135341.25242778138},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L252","v":-39849.940121259322},4430813.0181712452,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q252","v":342069.87613842043},-219005.80565566718,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q252","v":160837.0696190382},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q252","v":-47356.940168833906},4957885.4093931392,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V252","v":262395.9996047272},-504046.82124479528,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V252","v":179969.62577375886},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V252","v":-52990.338733244906},6385971.1565155583,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA252","v":945930.27474793},-654475.49955717253,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA252","v":231808.67332325026},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA252","v":-68253.851547954939},7637088.3202815037,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF252","v":264065.2609051608},-756754.27557348378,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF252","v":277223.81892857084},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF252","v":-81625.907742986907},9596106.3745653033,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK252","v":1493416.1672067},-88104.492240193969,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK252","v":348335.53632436425},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK252","v":-102564.07426139126},8119662.8035533354,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP252","v":1028851.3196259934},-1287937.2124473765,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP252","v":294741.11551591312},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP252","v":-86783.70854333356},12105597.506952766,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU252","v":1599788.7987944211},-2167544.5680440366,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU252","v":439429.24718800827},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU252","v":-129385.74805428415},214579.82708254573,75078.977754245803,177650.40889675962,236544.19993295756,-114671.53459955413,455009.59696605278,-297091.10348273907,1651083.137029479,-51128.485848803524,-257712.27011589136,{"$f":"BI252*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3592294.6587668983},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ252:BI252)+Monte_Carlo!BJ252/(1+Analise_Fundamentalista!$C$10)^10","v":-327514.67567623733},{"$f":"(BK252+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":0.30928971656261245},0.1850637948661599]
["Tent228",2600017.7234605583,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B253","v":346398.56883513724},-215711.29159487868,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B253","v":94379.796638666667},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B253","v":-27789.23038793659},3563449.9694041801,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G253","v":218961.24736273015},-277954.74034699157,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G253","v":129352.07341463775},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G253","v":-38086.483519757647},3972437.2492156476,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L253","v":271761.97933561035},-368310.35768271802,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L253","v":144198.17848081089},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L253","v":-42457.777469742432},4492290.15604793,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q253","v":660415.51895258785},-344800.87741624535,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q253","v":163068.66970328923},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q253","v":-48014.013515923361},4964943.3761543129,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V253","v":216575.98563556443},-30768.553538156488,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V253","v":180225.82766868878},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V253","v":-53065.774936093396},6213102.7669163095,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA253","v":861344.79854047671},-555401.64173695887,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA253","v":225533.60707719572},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA253","v":-66406.218179144184},6281119.3406903986,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF253","v":692472.39428590483},-1001972.8019244343,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF253","v":228002.58655488686},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF253","v":-67133.185623154728},9324324.1641916391,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK253","v":847042.24665217567},-176086.14554868176,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK253","v":338469.93059651821},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK253","v":-99659.24080919307},10997822.237845646,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP253","v":1383502.2049692427},-143358.66234088448,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP253","v":399217.36567801662},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP253","v":-117545.74331373831},11881941.159401093,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU253","v":1575567.8777528731},-246637.35729269381,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU253","v":431310.5946079102},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU253","v":-126995.28828404628},197277.84349098866,32272.096910618682,5192.0226639607863,430669.29772370838,312967.48483000335,465070.54570156941,-148631.00670679729,909766.79089081904,1521815.1649926363,1633245.8267840431,{"$f":"BI253*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":22766088.154713206},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ253:BI253)+Monte_Carlo!BJ253/(1+Analise_Fundamentalista!$C$10)^10","v":13829778.325547466},{"$f":"(BK253+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":87.284439317995918},0.94225942944214902]
["Tent229",2253745.6491412218,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B254","v":82265.193068102832},-414979.2063439975,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B254","v":81810.233107995591},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B254","v":-24088.242366454466},2782993.3964323532,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G254","v":137883.11408337523},-494640.91621006356,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G254","v":101021.75397960213},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G254","v":-29744.891338137062},3762819.6308810175,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L254","v":404888.30658250191},-633218.02557939466,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L254","v":136589.12719943252},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L254","v":-40217.364938431485},4655014.222078152,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q254","v":591915.73757821252},-712019.99147078535,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q254","v":168975.50030739311},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q254","v":-49753.223414291671},4869089.4270348055,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V254","v":172344.69196323535},-78524.901983547024,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V254","v":176746.36053149126},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V254","v":-52041.279044530704},6855413.0129361991,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA254","v":888321.29135162651},-1647139.1014544026,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA254","v":248849.25983267152},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA254","v":-73271.289615435002},6682602.851745775,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF254","v":483329.57852461387},-480728.90603337111,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF254","v":242576.30725889464},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF254","v":-71424.278597254146},8723227.5054752603,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK254","v":478392.07580518408},-1410131.0390298467,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK254","v":316650.31763852428},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK254","v":-93234.664013518108},10236218.354020176,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP254","v":1388962.4078563366},-1726856.780917496,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP254","v":371571.39271941845},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP254","v":-109405.65042090832},10596608.768880127,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU254","v":934288.96220986382},-548119.27045157494,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU254","v":384653.44741392863},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU254","v":-113257.53657452174},-274992.02253435354,-285480.93948522321,-131957.9567358917,-881.97699947138608,218524.87146664888,-583239.83988553961,173752.70115288324,-708323.3095996565,-75728.630762649263,657565.60259769578,{"$f":"BI254*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":9165917.4820752181},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ254:BI254)+Monte_Carlo!BJ254/(1+Analise_Fundamentalista!$C$10)^10","v":3510153.6130997967},{"$f":"(BK254+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":23.885956068535496},0.41036285331843642]
["Tent230",2554997.5072878511,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B255","v":364951.43915296346},-161519.71371721456,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B255","v":92745.577452901416},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B255","v":-27308.050145183122},2892335.0354573037,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G255","v":422961.62835506903},-144903.26821150249,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G255","v":104990.81986796006},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G255","v":-30913.544909396092},3589391.614791431,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L255","v":522776.10147561942},-156610.58659266093,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L255","v":130293.74669402695},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L255","v":-38363.75022982798},4109444.6789297326,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q255","v":276247.09039814473},-356332.43438981235,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q255","v":149171.50356153047},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q255","v":-43922.12557584545},4567749.87634579,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V255","v":180078.41718034673},-200844.37528300227,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V255","v":165807.83297585481},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V255","v":-48820.533999782019},5712924.5895909658,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA255","v":534353.52651974803},-228550.39030735628,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA255","v":207377.30212853794},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA255","v":-61060.267465311277},6843446.0538036879,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF255","v":496707.18515876622},-823682.18715169176,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF255","v":248414.86311332672},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF255","v":-73143.385647175208},8414638.6552243866,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK255","v":1205657.010531578},-272590.45423950878,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK255","v":305448.64286960254},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK255","v":-89936.437783215224},8235002.2735616332,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP255","v":1264910.1067681452},-96062.657207306227,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP255","v":298927.90071571019},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP255","v":-88016.467487998394},11041563.79277534,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU255","v":868013.96837836411},-1647439.8110179994,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU255","v":400805.16987706989},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU255","v":-118013.25710662507},268869.25274346722,352135.63510213047,458095.51134715747,25164.033994017402,96221.340873417241,452120.17087561841,-151703.52452677401,1148578.7613784564,1379758.8827885508,-496633.9298691905,{"$f":"BI255*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-6922663.8406825978},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ255:BI255)+Monte_Carlo!BJ255/(1+Analise_Fundamentalista!$C$10)^10","v":-981405.6062387689},{"$f":"(BK255+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-3.7078809038222866},0.15616866061322807]
["Tent231",2569027.843146754,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B256","v":253023.34603342146},-149257.15940350812,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B256","v":93254.874075454049},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B256","v":-27458.007675120356},2671537.5810053218,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G256","v":159790.25458184149},-358485.11268689483,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G256","v":96975.944176352321},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G256","v":-28553.641253558901},3229502.4743389548,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L256","v":499357.12336269405},-608944.08162776451,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L256","v":117229.88809726285},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L256","v":-34517.221743537819},3946418.6172605664,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q256","v":222936.88754140149},-491376.97273219022,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q256","v":143253.71061408095},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q256","v":-42179.68792010031},4659910.4571933458,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V256","v":431592.13861512457},-36461.798253635388,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V256","v":169153.2320475645},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V256","v":-49805.554828967004},6259471.0077572139,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA256","v":937752.50017221668},-599333.42307235138,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA256","v":227216.75911941819},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA256","v":-66901.806234481061},7297681.348032577,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF256","v":1179832.6602834293},-331637.67474738532,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF256","v":264903.45636736334},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF256","v":-77998.294568664438},8033158.0979568958,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK256","v":464883.74332654488},-1430229.6827090289,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK256","v":291601.02287392406},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK256","v":-85859.138232997153},10515086.567419732,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP256","v":773180.64941737114},-16207.931526457705,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP256","v":381694.21804947342},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP256","v":-112386.21973015061},12667162.743113145,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU256","v":1949475.5970361363},-1741169.6770059092,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU256","v":459813.88238104043},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU256","v":-135387.80934206117},169563.05303024704,-130272.55518225992,-26874.291911345419,-167366.0624968081,514478.01758008666,498734.02998480247,1035100.1473347428,-759604.05474155722,1026280.7162102363,532731.99306920636,{"$f":"BI256*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":7425840.812298784},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ256:BI256)+Monte_Carlo!BJ256/(1+Analise_Fundamentalista!$C$10)^10","v":5074501.0967813097},{"$f":"(BK256+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":33.496504950307234},0.51848292375167937]
["Tent232",2585663.4940514043,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B257","v":408997.09275778395},-188202.64371554134,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B257","v":93858.742785719238},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B257","v":-27635.811053717065},2519066.6346830633,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G257","v":392952.72881295293},-41015.231631975083,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G257","v":91441.298478611905},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G257","v":-26924.017648848796},3425964.47698614,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L257","v":512240.4634651058},-493188.80888481048,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L257","v":124361.39481345075},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L257","v":-36617.025835169756},4744621.8999222815,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q257","v":621654.84784659173},-459969.67513704859,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q257","v":172228.22983145798},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q257","v":-50710.958579582861},4735728.7031162437,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V257","v":648468.3822564882},-225446.65072130843,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V257","v":171905.40968356133},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V257","v":-50615.907267932831},5702778.1724384585,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA257","v":670831.71492727881},-442186.29715101322,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA257","v":207008.99049018873},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA257","v":-60951.821618454567},6973818.2749298578,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF257","v":833643.27907333407},-908414.54103785497,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF257","v":253147.33228313},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF257","v":-74536.816028965113},7590135.9517913712,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK257","v":868543.82695701357},-771218.04466441064,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK257","v":275519.46324290865},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK257","v":-81124.076477200389},10749032.454999825,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP257","v":775613.78253562935},-135336.80895075697,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP257","v":390186.37758170691},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP257","v":-114886.65505780699},12892133.4588465,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU257","v":1406651.5256997924},-531008.53705434839,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU257","v":467980.24609809584},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU257","v":-137792.31720123539},287017.38077424478,416454.77801074093,106796.02355857631,283202.44396141823,544311.2339508083,374702.58664799976,103839.25428964398,291721.16905831121,915576.69610877242,1205830.9175423046,{"$f":"BI257*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":16808279.879399125},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ257:BI257)+Monte_Carlo!BJ257/(1+Analise_Fundamentalista!$C$10)^10","v":10783543.968356028},{"$f":"(BK257+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":68.56993726489506},0.85140989878318218]
["Tent233",2327099.7461410244,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B258","v":310395.71939078096},-22545.886965786223,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B258","v":84472.962940559912},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B258","v":-24872.257753362457},2914992.0252564093,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G258","v":199971.03681823757},-95125.480474437689,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G258","v":105813.26121918201},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G258","v":-31155.704916131148},3458603.9209270971,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L258","v":166465.07068908916},-27374.240697530546,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L258","v":125546.19599913136},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L258","v":-36965.879236908178},3920113.8571706377,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q258","v":351095.53823884163},-114848.28750480125,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q258","v":142298.85638923664},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q258","v":-41898.540206435689},4906763.1662078053,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V258","v":298240.96933488443},-467182.77171824704,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V258","v":178113.90499462414},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V258","v":-52443.939460268208},5605439.1959728338,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA258","v":438981.5163140092},-141434.11154782854,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA258","v":203475.61734394179},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA258","v":-59911.45361698998},6543646.993915393,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF258","v":967014.35455609346},-903675.27949985559,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF258","v":237532.2548720795},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF258","v":-69939.105510871363},8194012.9457479427,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK258","v":611569.07440138888},-107072.09898996382,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK258","v":297440.00146467629},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK258","v":-87578.369753593244},9803948.6205353402,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP258","v":1338947.5093165734},-1115187.3636942774,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP258","v":355880.14216707647},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP258","v":-104785.51144833479},12223262.943428876,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU258","v":1486730.1089068828},-986088.37604140048,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU258","v":443700.46421311161},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU258","v":-130643.36714411853},347450.53761219216,179503.11264685073,227671.14675378182,336647.56691684132,-43271.836849006671,441111.56849313248,230932.22441744598,714358.60712250811,474854.77634103771,813698.82993447548,{"$f":"BI258*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":11342284.786455911},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ258:BI258)+Monte_Carlo!BJ258/(1+Analise_Fundamentalista!$C$10)^10","v":7709669.9367771884},{"$f":"(BK258+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":49.685631223519664},0.69362388762314409]
["Tent234",2752423.0412911256,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B259","v":258962.77138493845},-116835.84931935057,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B259","v":99912.060043531295},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B259","v":-29418.152549245304},3174865.1432938185,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G259","v":223381.52320454968},-138402.63940067962,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G259","v":115246.57077354242},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G259","v":-33933.252885750808},3524440.4613807276,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L259","v":357958.50000040373},-430168.55273713893,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L259","v":127936.04097724051},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L259","v":-37669.546282752606},4117277.1203263118,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q259","v":150332.49735826548},-71365.242861038903,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q259","v":149455.81863350986},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q259","v":-44005.839435372473},4166951.9689277997,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V259","v":605380.95198375639},-407913.09291594807,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V259","v":151258.99946061015},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V259","v":-44536.768820898084},5792452.2724462133,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA259","v":417045.22583913355},-185581.40635649586,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA259","v":210264.13111716212},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA259","v":-61910.266709986332},6865703.1267609093,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF259","v":618891.38279877056},-430093.6908129105,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF259","v":249222.78761342537},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF259","v":-73381.271305641465},8338118.1619288148,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK259","v":484570.7795949633},-660632.00035504578,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK259","v":302670.97388267185},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK259","v":-89118.579659248688},9513044.0260616839,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP259","v":1009246.1943639744},-1267380.4508135305,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP259","v":345320.40012380498},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP259","v":-101676.29618268726},10646199.603355164,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU259","v":1036308.2234243465},-1323276.4497903162,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU259","v":386453.5785555988},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU259","v":-113787.56800927775},212620.82955987388,166292.20169166167,18056.441957752701,184417.23369536395,304190.08970752038,379817.68388981349,364639.20829364395,37491.173463340689,-14490.152508438376,-14302.215819648583,{"$f":"BI259*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-199360.99074503061},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ259:BI259)+Monte_Carlo!BJ259/(1+Analise_Fundamentalista!$C$10)^10","v":1072971.1977497221},{"$f":"(BK259+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":8.9131568785538349},0.25724316363066746]
["Tent235",2834830.7942578858,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B260","v":97622.14103788411},-7253.6177427365019,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B260","v":102903.43463927846},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B260","v":-30298.934250185968},2467697.0980007625,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G260","v":161075.15844503097},-271625.11471706681,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G260","v":89576.601026071003},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G260","v":-26374.975280058316},3626885.4319655485,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L260","v":475362.25346810091},-257861.84705767065,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L260","v":131654.76004719391},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L260","v":-38764.487622566965},4036579.0177821224,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q260","v":566196.4512959345},-526026.63635982655,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q260","v":146526.50379133649},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q260","v":-43143.330636592036},5067946.3193913968,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V260","v":660895.42385762266},-453038.77785534819,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V260","v":183964.80096420972},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V260","v":-54166.679939325892},5667980.4668208072,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA260","v":312455.16124904895},-276457.84647572919,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA260","v":205745.84510850458},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA260","v":-60579.900515896297},7639737.4648996517,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF260","v":556733.9391468548},-254183.64025467788,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF260","v":277319.98201548797},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF260","v":-81654.222046178154},8413940.64250651,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK260","v":995651.10929151124},-1424296.0357055673,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK260","v":305423.30523525877},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK260","v":-89928.977358597447},10788404.977707097,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP260","v":843759.45891197375},-21420.721770705601,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP260","v":391615.58733390726},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP260","v":-115307.4722293955},11109212.594253711,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU260","v":814917.60854145873},-2374887.1629136316,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU260","v":403260.79934019537},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU260","v":-118736.29376625527},162973.02368424012,-47348.33052602315,310390.67883505719,143552.98809085242,337654.76702715829,181163.25936592804,498216.05886148673,-213150.59853739478,1098646.8522457797,-1275445.0487982326,{"$f":"BI260*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-17778642.958242483},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ260:BI260)+Monte_Carlo!BJ260/(1+Analise_Fundamentalista!$C$10)^10","v":-7496212.8764313301},{"$f":"(BK260+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-43.731516559348115},1.5893533266125796E-2]
["Tent236",2262059.3187299087,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B261","v":94269.264621459166},-110779.04917701395,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B261","v":82112.016606631514},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B261","v":-24177.099637497107},2369529.3484568647,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G261","v":325483.63479449338},-117574.9124453741,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G261","v":86013.143686981377},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G261","v":-25325.749275125654},3802041.8768006111,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L261","v":155568.93918785613},-615050.44218793442,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L261","v":138012.88195317937},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L261","v":-40636.575937786212},4260776.0855019549,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q261","v":529618.07600013702},-683904.75662912498,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q261","v":154664.78433744761},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q261","v":-45539.569674099024},4256972.1277539209,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V261","v":242114.19876114989},-13867.974710810091,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V261","v":154526.70190999258},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V261","v":-45498.91262115194},5412272.8533412144,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA261","v":182098.61608873453},-817128.69093947019,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA261","v":196463.7420130528},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA261","v":-57846.873845033435},7713202.0743174087,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF261","v":786986.71614793956},-164552.66942020986,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF261","v":279986.72341283452},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF261","v":-82439.418600051096},9099552.8697816823,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK261","v":1028791.6584580501},-1325114.6111355412,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK261","v":330310.80580855848},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK261","v":-97256.864383604916},10529887.094030099,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP261","v":986204.16104557144},-1897512.6470219046,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP261","v":382231.47234548355},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP261","v":-112544.40913021778},12069362.798106261,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU261","v":1053649.2479663189},-1114304.8015787078,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU261","v":438113.93905709189},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU261","v":-128998.46812803997},41425.132413579624,268596.11676097498,-362105.19698468508,-45161.465965639378,337274.01333918044,-496413.20668271638,819981.35154051322,-63269.011252537559,-641621.42276106728,248459.91731666302,{"$f":"BI261*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3463324.5576275601},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ261:BI261)+Monte_Carlo!BJ261/(1+Analise_Fundamentalista!$C$10)^10","v":1748455.0242702039},{"$f":"(BK261+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":13.062983180791797},0.29666905526984827]
["Tent237",3081581.7376030623,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B262","v":237893.92979781018},-360158.81044900371,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B262","v":111860.4135256842},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B262","v":-32936.231200582624},3098740.8565982208,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G262","v":205179.67487575099},-32601.636107019589,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G262","v":112483.28395716197},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G262","v":-33119.629454643684},3389961.1347107287,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L262","v":367749.00529947778},-237343.23228848315,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L262","v":123054.4852137181},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L262","v":-36232.218776279602},4390199.0924883028,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q262","v":633226.61830524099},-1130338.0846400834,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q262","v":159362.79734309684},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q262","v":-46922.854767193014},4742406.8910274059,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V262","v":606866.57385201042},-641151.17385767004,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V262","v":172147.8257299148},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V262","v":-50687.284359235971},6579150.4578803154,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA262","v":358090.96143830981},-491092.84522625158,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA262","v":238821.019051932},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA262","v":-70318.569824052232},6762758.3255748535,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF262","v":820419.95804485225},-262532.50925237156,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF262","v":245485.92485542223},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF262","v":-72280.987730038745},8419928.7660160828,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK262","v":875807.41050704045},-675979.5849945948,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK262","v":305640.67216856126},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK262","v":-89992.97897762389},10832910.697621997,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP262","v":442399.0306783577},-926517.21372388094,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP262","v":393231.13047306519},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP262","v":-115783.153488464},9865856.1049425807,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU262","v":469593.10067826114},-304203.44125032856,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU262","v":358127.36369023984},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU262","v":-105447.18437902567},-43340.698326091951,251941.69327124965,217228.03944843315,-384671.52375893859,87175.9413650192,35500.565439938,731092.38591786416,415475.51870338304,-206670.20606092206,418069.83873914677,{"$f":"BI262*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":5827545.7665202105},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ262:BI262)+Monte_Carlo!BJ262/(1+Analise_Fundamentalista!$C$10)^10","v":3671920.3627986182},{"$f":"(BK262+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":24.879768039113237},0.42137172666127676]
["Tent238",2449407.5870719729,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B263","v":274050.90825492796},-120734.47038577903,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B263","v":88912.697735526366},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B263","v":-26179.495292250253},3271832.9273042791,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G263","v":165748.32964247934},-198985.01168512146,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G263","v":118766.4697545496},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G263","v":-34969.653547853923},3726317.8975109356,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L263","v":573406.56776900683},-530298.32437262649,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L263","v":135264.12616526961},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L263","v":-39827.231029332528},4170372.2538947407,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q263","v":676927.18670039275},-131769.08951999934,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q263","v":151383.15469105856},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q263","v":-44573.325143603535},4764688.572440193,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V263","v":481525.01891397493},-84192.821486689849,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V263","v":172956.64350893648},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V263","v":-50925.433035155926},6001122.0612128694,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA263","v":813897.85396630003},-887389.72990669694,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA263","v":217838.77649389365},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA263","v":-64140.548751033595},7007706.7656625966,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF263","v":379471.79461677698},-398416.29184249847,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF263","v":254377.47346058715},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF263","v":-74899.01935857092},7565396.975821401,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK263","v":625100.36084863706},-1017743.9345698254,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK263","v":274621.44647170487},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK263","v":-80859.664009320695},9539273.185428001,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP263","v":1434650.2964675275},-560439.19746476214,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP263","v":346272.51006700232},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP263","v":-101956.63586881153},12027883.441540344,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU263","v":1319406.2177190722},-2522816.2586430544,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU263","v":436608.25192193518},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU263","v":-128555.13292091705},216049.64031242504,50560.134164053561,138545.13853231742,651967.92672784848,519363.4079010656,80206.351802463134,160533.95687629475,-198881.79125880418,1118526.9732009561,-895356.92192296393,{"$f":"BI263*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-12480530.658735994},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ263:BI263)+Monte_Carlo!BJ263/(1+Analise_Fundamentalista!$C$10)^10","v":-4547246.6137070227},{"$f":"(BK263+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-25.614579808243469},5.1284763469721106E-2]
["Tent239",2740698.9897829662,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B264","v":294657.83009949879},-299016.94154439069,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B264","v":99486.480791845053},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B264","v":-29292.844800186329},2629592.5236585131,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G264","v":400454.2618761136},-252007.57681559541,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G264","v":95453.352254509577},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G264","v":-28105.328593330465},3923646.2409059615,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L264","v":458646.58684907103},-104765.60323622728,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L264","v":142427.08076847121},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L264","v":-41936.2946511665},4393101.451110187,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q264","v":536639.00346169993},-295415.63393145113,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q264","v":159468.15201588781},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q264","v":-46953.875445123085},4367030.4041695995,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V264","v":584094.91146933439},-331348.95111017826,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V264","v":158521.78150225346},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V264","v":-46675.225679258256},5402401.1169672972,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA264","v":807300.95956023165},-242791.97437749224,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA264","v":196105.40119751374},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA264","v":-57741.363811794647},7586286.6695333617,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF264","v":1239074.654551537},-522174.58245453722,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF264","v":275379.73555050191},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF264","v":-81082.934991690185},7752788.4607682107,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK264","v":1233740.886774014},-1529835.1481251107,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK264","v":281423.69634927803},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK264","v":-82862.521567150514},11478188.175377248,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP264","v":1839024.0594818911},-69917.722973155454,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP264","v":416654.49277422461},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP264","v":-122679.93897253391},12005205.821892364,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU264","v":969135.80707907223},-1322937.2183303339,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU264","v":435785.06171391741},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU264","v":-128312.75242044534},65834.524546766828,215794.7087216973,454371.76973014843,353737.64610101352,364592.51618215139,702873.02256845846,911196.87265581137,-97533.086568969156,2063080.890310426,-46329.101957789637,{"$f":"BI264*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-645789.14086470695},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ264:BI264)+Monte_Carlo!BJ264/(1+Analise_Fundamentalista!$C$10)^10","v":2788377.3254626882},{"$f":"(BK264+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":19.451732619845234},0.36221210201169052]
["Tent240",2815555.0396230901,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B265","v":327602.1755716785},-485918.25017147081,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B265","v":102203.73102338638},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B265","v":-30092.913198246857},2948448.4728891621,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G265","v":247001.56161020519},-144957.04961422802,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G265","v":107027.71937280902},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G265","v":-31513.290529044221},4004893.3072797153,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L265","v":594397.40893751069},-683622.19032980769,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L265","v":145376.32281888198},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L265","v":-42804.670826233167},4333553.8260696521,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q265","v":566105.26642078196},-411813.30058770219,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q265","v":157306.592619223},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q265","v":-46317.424910046189},5860140.4267020179,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V265","v":423722.10775292316},-411038.6868269415,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V265","v":212721.1890732928},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V265","v":-62633.723975748806},5943158.9531793725,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA265","v":580374.73558000894},-281273.51775845024,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA265","v":215734.73454856977},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA265","v":-63521.03368057483},6952326.4816292794,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF265","v":254030.92593102006},-1430030.5382381063,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF265","v":252367.18718534618},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF265","v":-74307.109750392221},7392525.08879299,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK265","v":911054.0057489574},-170491.71236601681,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK265","v":268346.2532701107},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK265","v":-79011.993259662922},9726154.6626675613,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP265","v":945458.6916288042},-1628027.8328096715,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP265","v":353056.2468308917},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP265","v":-103954.04241700072},11257436.117558816,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU265","v":1018836.2128882657},-1396298.5504107529,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU265","v":408641.26496563083},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU265","v":-120320.52052012329},-86205.256774652778,177558.94083974196,13346.870600351802,265281.13354225655,162770.88602352564,451314.91868955363,-997939.53487213224,929896.5533933884,-433466.93676697637,-89141.59307697961,{"$f":"BI265*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1242559.6520507319},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ265:BI265)+Monte_Carlo!BJ265/(1+Analise_Fundamentalista!$C$10)^10","v":-252866.30642078636},{"$f":"(BK265+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":0.76789102423737021},0.1885616165893291]
["Tent241",2856566.2882780428,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B266","v":131145.1065833779},-182125.43658602904,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B266","v":103692.42599381933},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B266","v":-30531.245224634953},2748002.0958541329,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G266","v":113994.80805176786},-314646.71798890643,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G266","v":99751.581163895564},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G266","v":-29370.901074698595},3994519.9087049379,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L266","v":427939.2803746764},-344281.07274178939,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L266","v":144999.77182882323},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L266","v":-42693.798980899468},3959178.7017555186,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q266","v":600643.95366071712},-300918.6754369894,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q266","v":143716.8975257928},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q266","v":-42316.068885737659},4604226.8841560232,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V266","v":466702.27828474203},-137066.45436030315,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V266","v":167131.93648024736},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V266","v":-49210.403639805838},5871535.8424649769,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA266","v":952932.18590392859},-1137296.5394609061,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA266","v":213134.83895445196},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA266","v":-62755.519235506392},7239901.7009681892,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF266","v":772339.45247678913},-1442997.830343605,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF266","v":262806.07399547216},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF266","v":-77380.740346045961},9496812.7146997973,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK266","v":1371424.4909867032},-12967.901543622287,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK266","v":344731.20880726475},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK266","v":-101502.81442259623},9901869.2863831893,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP266","v":1415386.9972479322},-724255.4316727746,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP266","v":359434.63044846494},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP266","v":-105832.09659982531},11659054.325878499,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU266","v":1087104.373637758},-170552.68414948042,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU266","v":423219.87513646734},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU266","v":-124613.05315106682},22180.850766533233,-130271.22984794158,185964.18048081076,401126.10686378286,447557.35676488042,-33985.033838031901,-485233.04421738966,1601684.9838277493,944734.09942379722,1215158.5114736781,{"$f":"BI266*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":16938298.779328689},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ266:BI266)+Monte_Carlo!BJ266/(1+Analise_Fundamentalista!$C$10)^10","v":10342755.222197015},{"$f":"(BK266+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":65.861957205677911},0.83287469758615051]
["Tent242",2342853.4073300385,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B267","v":373626.86712558614},-159130.03621755666,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B267","v":85044.815711376679},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B267","v":-25040.634344139049},2628974.7560296557,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G267","v":87140.099738752469},-191202.41351925896,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G267","v":95430.92749076453},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G267","v":-28098.725835660924},3765274.7977488358,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L267","v":407239.60506616515},-84482.689890673166,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L267","v":136678.24895718359},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L267","v":-40243.605989450101},4731494.0822301293,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q267","v":391673.36444125226},-63073.406612997162,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q267","v":171751.69432444393},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q267","v":-50570.647247453751},5259438.7914458336,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V267","v":420732.39192197222},-451892.09432029247,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V267","v":190915.91533826044},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V267","v":-56213.369227425654},6025522.6154338,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA267","v":661176.22330292326},-508810.85246967553,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA267","v":218724.50866581788},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA267","v":-64401.344135895924},7762801.0006530154,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF267","v":668968.89435635391},-196832.7649036826,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF267","v":281787.14828640816},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF267","v":-82969.536521362796},8139729.5307359193,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK267","v":941013.84371808951},-768586.0419264345,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK267","v":295469.53117770143},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK267","v":-86998.183583167716},9013214.6478830241,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP267","v":1137769.9731184153},-746313.60509096505,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP267","v":327176.75647058175},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP267","v":-96334.073466459464},11979058.542286102,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU267","v":1907102.5248856312},-631658.84893567965,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU267","v":434835.92397934501},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU267","v":-128033.28787278483},274501.01227526716,-36730.112125402884,419191.5581432255,449781.00490524527,103542.84371251453,306688.53536316962,670953.7412177166,380899.14938618871,622299.05103157251,1582246.3120565119,{"$f":"BI267*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":22055197.345078774},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ267:BI267)+Monte_Carlo!BJ267/(1+Analise_Fundamentalista!$C$10)^10","v":13314655.214917239},{"$f":"(BK267+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":84.119787035504686},0.93111478071964993]
["Tent243",2840520.475619677,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B268","v":369668.53563567187},-583830.69387859467,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B268","v":103109.96821980727},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B268","v":-30359.74609187846},2907751.2027182756,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G268","v":324916.58318544819},-256956.10835449988,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G268","v":105550.42171909731},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G268","v":-31078.314333792136},4036070.3698612973,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L268","v":354751.61969845748},-121912.95299634266,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L268","v":146508.04003745705},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L268","v":-43137.894160474731},4246730.2242470393,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q268","v":498394.76886227302},-858919.27523433953,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q268","v":154154.92414807572},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q268","v":-45389.44620729037},4932864.714429806,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V268","v":190923.01168578365},-413814.95610914315,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V268","v":179061.38269484072},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V268","v":-52722.915226655525},5638016.1038537929,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA268","v":438709.8239765414},-218739.68287530579,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA268","v":204658.14849101001},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA268","v":-60259.638627523535},7945901.3461212004,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF268","v":905614.73910608585},-1096446.1686202805,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF268","v":288433.63119836169},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF268","v":-84926.529982758846},7736960.0665849792,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK268","v":1167802.4161088504},-453892.92346920102,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK268","v":280849.13079510874},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK268","v":-82693.346223205765},11459603.771583887,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP268","v":475464.60464255518},-93727.91372060313,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP268","v":415979.88496873097},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP268","v":-122481.30714245977},12880659.265118174,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU268","v":2112814.9855409539},-1456996.8580470763,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU268","v":467563.73660244874},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU268","v":-137669.67995528315},-141411.93611499399,142432.5822162535,336208.81257909717,-251759.02843128116,-96553.476955174294,364368.65096472204,12675.671701408239,912065.27721155237,675235.2687482232,985712.18414104311,{"$f":"BI268*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":13740007.848982023},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ268:BI268)+Monte_Carlo!BJ268/(1+Analise_Fundamentalista!$C$10)^10","v":8090596.6313780881},{"$f":"(BK268+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":52.025849529888603},0.71654745592641467]
["Tent244",2507648.5245569907,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B269","v":327554.76862383011},-121506.68199392242,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B269","v":91026.824799462396},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B269","v":-26801.979829635031},3076719.9901864692,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G269","v":176733.30530753665},-292747.05395156128,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G269","v":111683.93367774074},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G269","v":-32884.268393626124},4030665.8897940749,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L269","v":253613.69627005971},-299499.3787284476,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L269","v":146311.85917104231},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L269","v":-43080.130576649943},4100285.8106976477,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q269","v":575577.01726740238},-365082.16088895255,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q269","v":148839.03962738696},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q269","v":-43824.234743372428},4818442.4533486208,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V269","v":418345.17190257506},-773933.14588718547,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V269","v":174907.89188039917},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V269","v":-51499.959496007054},5436897.1446082611,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA269","v":892459.0504362738},-140957.94653728363,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA269","v":197357.59576688873},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA269","v":-58110.060552179741},6352085.3122732369,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF269","v":865444.24398274883},-286164.66401754011,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF269","v":230578.6282125334},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF269","v":-67891.676504283983},9126641.2288278025,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK269","v":315427.72192116367},-1644551.6172185692,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK269","v":331294.10442032537},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK269","v":-97546.387275534231},11737569.158160534,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP269","v":1620996.7955229653},-597626.8513217126,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP269","v":426069.93797912932},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP269","v":-125452.2269549483},11107054.982981632,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU269","v":424439.35614071204},-519054.06624334928,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU269","v":403182.47875366756},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU269","v":-118713.2330170202},270272.93159973505,-37214.083359910008,57346.046136004472,315509.66126246436,-232180.04160021828,890748.6391136992,741966.53167345806,-1095376.1781526145,1323987.6552254336,189854.5356340101,{"$f":"BI269*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2646414.2898358223},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ269:BI269)+Monte_Carlo!BJ269/(1+Analise_Fundamentalista!$C$10)^10","v":2770309.9893149212},{"$f":"(BK269+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":19.340736169873082},0.36103087055514216]
["Tent245",2627605.5517800883,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B270","v":165812.04671124282},-228957.22162578849,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B270","v":95381.225822400913},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B270","v":-28084.09165374899},3492645.6328531499,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G270","v":559540.82685475284},-281732.2036261459,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G270","v":126781.89905600774},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G270","v":-37329.720208828076},3225548.7471620962,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L270","v":408480.97386175237},-47446.9583030125,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L270","v":117086.36908831548},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L270","v":-34474.963941055408},4299003.6109039662,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q270","v":249887.55161700884},-51397.523998006953,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q270","v":156052.43106034733},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q270","v":-45948.149008374981},4992428.7251936542,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V270","v":542898.96557617013},-810509.63051124662,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V270","v":181223.53688792564},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V270","v":-53359.540893861762},5468154.623330038,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA270","v":593581.17356073041},-272722.56064185419,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA270","v":198492.23206516454},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA270","v":-58444.143381580368},6583527.8801504634,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF270","v":727542.86582023196},-499652.47886375716,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF270","v":238979.91805478506},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF270","v":-70365.356118958138},7376140.454091819,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK270","v":509032.64508377801},-694107.26665136404,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK270","v":267751.49636628578},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK270","v":-78836.87276551222},8831546.1091558151,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP270","v":472355.60716879775},-1511814.2506154124,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP270","v":320582.24767704279},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP270","v":-94392.383288205267},12312189.79964643,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU270","v":1172310.9549906831},-2091314.4893194505,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU270","v":446928.4801338485},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU270","v":-131593.82562476894},4151.959254106252,367260.80207578663,443645.42070599995,308594.30967097427,-139746.66894101261,460906.70160246041,396504.94889230171,3840.0020331875276,-813268.77905777714,-603668.87981968781,{"$f":"BI270*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-8414642.0023574233},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ270:BI270)+Monte_Carlo!BJ270/(1+Analise_Fundamentalista!$C$10)^10","v":-3359446.7822695747},{"$f":"(BK270+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-18.31734664178293},7.7040057525967973E-2]
["Tent246",2444303.720147646,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B271","v":86536.660155112608},-23267.354208450088,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B271","v":88727.429028300932},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B271","v":-26124.944689556392},3586785.6437841025,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G271","v":469980.54549047007},-199510.92559059011,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G271","v":130199.15079512264},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G271","v":-38335.897370190338},3682340.0266243326,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L271","v":182249.29081082132},-209789.15939792551,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L271","v":133667.74377393932},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L271","v":-39357.191469597477},4155601.4367198278,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q271","v":209746.26307941074},-55215.428454052802,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q271","v":150846.97883788022},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q271","v":-44415.453280735841},4952595.0493658604,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V271","v":636253.93459189602},-175575.02175683167,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V271","v":179777.58742762968},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V271","v":-52933.794874983236},6330296.7105396045,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA271","v":699159.78531422152},-818655.10747001658,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA271","v":229787.70906528848},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA271","v":-67658.797909671557},7573851.4519921998,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF271","v":365103.77403817157},-1480431.9521421299,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF271","v":274928.34120341629},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF271","v":-80950.02623416236},8705756.1101599485,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK271","v":1005957.7239448989},-1470862.1328370634,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK271","v":316016.11167832097},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK271","v":-93047.928121206685},9094009.7975323815,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP271","v":1284569.2001846915},-30494.9034025865,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP271","v":330109.59409106831},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP271","v":-97197.619513693891},12597965.041233644,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU271","v":1070435.8649332246},-671987.61257709342,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU271","v":457302.0283377695},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU271","v":-134648.21789139759},125871.79028540706,362332.87332481227,66770.68371723764,260962.36018250234,587522.70538771071,42633.588999821863,-921349.86313470441,-241936.2253350502,1486986.2713594793,721102.06280250312,{"$f":"BI271*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":10051562.882381717},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ271:BI271)+Monte_Carlo!BJ271/(1+Analise_Fundamentalista!$C$10)^10","v":6305827.7071499173},{"$f":"(BK271+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":41.061144329867901},0.60302959886944618]
["Tent247",2169297.8799482207,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B272","v":339207.23357776512},-36748.190755500778,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B272","v":78744.806587588493},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B272","v":-23185.656783026923},3287588.7715068217,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G272","v":294209.44344771083},-247551.63978071581,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G272","v":119338.40176804653},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G272","v":-35138.053470881423},3050859.7488761484,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L272","v":241549.29398572681},-601346.29514185269,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L272","v":110745.21533983402},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L272","v":-32607.871737874237},4404327.0670974636,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q272","v":337165.03711778665},-390125.1397119289,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q272","v":159875.63822048676},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q272","v":-47073.855869141786},5450484.0753614753,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V272","v":819574.42945701908},-586772.77508826996,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V272","v":197850.79692850437},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V272","v":-58255.278927254301},6091539.7062959541,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA272","v":762952.50694619573},-3145.2213757593686,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA272","v":221120.9075649583},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA272","v":-65106.940921239366},7061305.5563046569,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF272","v":607392.02074475284},-286720.07474085013,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF272","v":256323.09210588745},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF272","v":-75471.888200281945},9905437.2262272555,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK272","v":1284694.3000624992},-430397.78047337895,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK272","v":359564.14550286764},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK272","v":-105870.23107154157},9785935.6707404107,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP272","v":1426348.4274513833},-359958.9904546435,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP272","v":355226.2779556259},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP272","v":-104592.98737155604},11030432.947461547,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU272","v":380760.90621717746},-76257.952793141041,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU272","v":400401.12381705537},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU272","v":-117894.28960034753},358018.19262682594,130858.15196416015,-281659.65755416616,59841.679757202714,372397.17236999917,915821.25221415539,501523.14990950824,1107990.4340204464,1317022.7275808097,587009.78764074424,{"$f":"BI272*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":8182428.1158109549},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ272:BI272)+Monte_Carlo!BJ272/(1+Analise_Fundamentalista!$C$10)^10","v":6854856.9359154552},{"$f":"(BK272+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":44.434098418146974},0.63945226896666374]
["Tent248",2483944.6789533049,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B273","v":83112.869315619304},-58546.084513041911,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B273","v":90166.382923453712},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B273","v":-26548.630931042073},2950353.9521938949,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G273","v":169387.48327087532},-141139.57477173037,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G273","v":107096.88765103156},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G273","v":-31533.656468445661},3761846.5085679805,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L273","v":597351.34467358678},-399843.82157371676,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L273","v":136553.80317637674},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L273","v":-40206.964116964533},4609412.329853056,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q273","v":521669.14904456347},-601652.37731893547,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q273","v":167320.16647035503},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q273","v":-49265.826163982783},4798881.5248761624,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V273","v":158384.45000115706},-386148.44739058189,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V273","v":174197.83654706978},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V273","v":-51290.890479662194},5919663.3488902934,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA273","v":285563.10414631711},-439345.55161049985,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA273","v":214881.85176446536},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA273","v":-63269.910484451393},7009880.326916026,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF273","v":807618.29158595332},-1157138.2567327928,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF273","v":254456.3730262437},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF273","v":-74922.250582684836},9410217.4503198601,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK273","v":592053.37790510512},-1654598.5345347268,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK273","v":341587.82891092607},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK273","v":-100577.27621158917},11095864.214456607,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP273","v":679836.14674683136},-588970.53935885953,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP273","v":402776.2575005999},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP273","v":-118593.62504590758},12678098.05526888,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU273","v":1503902.7332773483},-2312017.2618256751,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU273","v":460210.8306510949},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU273","v":-135504.68697182412},88184.536794989021,103811.13968173083,293854.3621592822,38071.112032000252,-104857.05132201724,-2170.5061841687711,-169985.84270328062,-821534.6039302845,375048.23984266416,-483408.38486905606,{"$f":"BI273*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-6738310.7454966391},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ273:BI273)+Monte_Carlo!BJ273/(1+Analise_Fundamentalista!$C$10)^10","v":-3431279.6943892157},{"$f":"(BK273+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-18.758651224330762},7.5245316110910357E-2]
["Tent249",2141089.748298028,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B274","v":227542.37145822891},-14059.052926755799,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B274","v":77720.860594959449},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B274","v":-22884.165657729085},3160699.9051365298,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G274","v":475897.3432162588},-104442.07498462888,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G274","v":114732.37724149073},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G274","v":-33781.853507546199},3409291.3249423932,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L274","v":551720.02134136215},-93352.49624982258,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L274","v":123756.164824049},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L274","v":-36438.821640922928},3783645.0520243347,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q274","v":356292.86315618095},-694630.86134272744,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q274","v":137345.08320491886},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q274","v":-40439.948969630772},5457260.8746482739,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V274","v":869441.27532042423},-897275.83260201861,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V274","v":198096.79253567962},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V274","v":-58327.709986079164},6003344.7924827822,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA274","v":662947.65780770802},-248183.85630373919,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA274","v":217919.4609151358},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA274","v":-64164.305508840567},6716723.8490582444,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF274","v":1030298.0279859119},-879262.18037690525,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF274","v":243814.88834947781},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF274","v":-71788.966978731929},7407612.0652587917,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK274","v":943388.38952357159},-903546.24674331676,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK274","v":268893.90560258768},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK274","v":-79173.244262332068},10324726.938234627,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP274","v":928847.71798877232},-189710.13217933828,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP274","v":374784.22550265735},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP274","v":-110351.63837162576},13429878.118085871,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU274","v":894799.11889561347},-2652970.2790147848,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU274","v":487500.20210631524},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU274","v":-143539.78195528174},268320.01346870349,452405.79196557443,545684.86827466567,-241432.86395125842,111934.52526800608,568518.95691026398,323061.76897975255,229562.80412051044,1003570.1729404657,-1414210.7399681378,{"$f":"BI274*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-19712921.256227989},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ274:BI274)+Monte_Carlo!BJ274/(1+Analise_Fundamentalista!$C$10)^10","v":-7866513.3917872347},{"$f":"(BK274+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-46.00645306859348},1.3494023481798489E-2]
["Tent250",2215035.5505495146,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B275","v":328310.40147919091},-35233.377455783659,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B275","v":80405.069135464903},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B275","v":-23674.505245204029},2969651.9148892532,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G275","v":144408.84185148947},-349922.79491892963,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G275","v":107797.39741228979},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G275","v":-31739.914882194222},3933628.0483137658,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L275","v":141356.67963382232},-542968.53107704385,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L275","v":142789.41712669458},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L275","v":-42042.981133816429},3949204.7224463653,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q275","v":201253.60674699966},-782004.789247968,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q275","v":143354.84532500117},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q275","v":-42209.466070531584},4438065.7795290584,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V275","v":527602.3814037008},-567542.03353554488,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V275","v":161100.34249438925},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V275","v":-47434.458354384093},7243379.9826809904,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA275","v":1095172.7342926888},-995799.86646322976,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA275","v":262932.33448890806},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA275","v":-77417.916543346088},6814079.5399821224,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF275","v":586683.45643203415},-94802.111411541977,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF275","v":247348.86822511611},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF275","v":-72829.513625875363},9246433.6426269822,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK275","v":1419310.2074853433},-599474.56235743943,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK275","v":335642.53002958378},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK275","v":-98826.739696117627},9573523.6722871047,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP275","v":606178.49813102069},-79036.706736879059,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP275","v":347515.79158595874},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP275","v":-102322.70824656433},11822488.597035358,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU275","v":945277.23823284509},-475056.44956626534,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU275","v":429152.48595538241},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU275","v":-126359.85378764769},349807.58791366813,-129456.47053734459,-300865.4154503434,-479605.80324649875,73726.232008161081,284887.28577502101,666400.69961973291,1056651.43546137,772334.87473353592,773013.42083431443,{"$f":"BI275*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":10775164.029130192},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ275:BI275)+Monte_Carlo!BJ275/(1+Analise_Fundamentalista!$C$10)^10","v":6708351.2000082666},{"$f":"(BK275+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":43.534042291817286},0.62984082194648605]
["Tent251",2500188.8389048339,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B276","v":404042.49250432255},-205698.35704594184,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B276","v":90756.040639613711},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B276","v":-26722.250018049956},2847519.7027324056,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G276","v":282517.19742765132},-59552.518640755305,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G276","v":103364.03788462785},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G276","v":-30434.554479920615},3490205.9132719506,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L276","v":440681.77364537882},-285623.53993980924,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L276","v":126693.33802973038},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L276","v":-37303.644259840439},4034790.6460323315,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q276","v":372754.99751427461},-474567.47034638718,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q276","v":146461.58647922103},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q276","v":-43124.216353590891},5971147.0917423693,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V276","v":403978.98912461579},-878803.02368066611,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V276","v":216750.69486377665},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V276","v":-63820.173499368611},6805367.3256170051,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA276","v":606079.46758129995},-213185.42255828608,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA276","v":247032.61768088603},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA276","v":-72736.396671326642},6303773.3462330075,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF276","v":240834.5334563551},-503558.55358430796,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF276","v":228824.91957856985},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF276","v":-67375.313733879782},8741677.4382165,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK276","v":824599.24214143469},-658487.76501774136,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK276","v":317320.04418861785},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK276","v":-93431.85860452491},9960572.7926625554,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP276","v":911459.35994822625},-149966.75950593204,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP276","v":361565.54860899539},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP276","v":-106459.52511535317},10989524.912422078,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU276","v":1402853.983433767},-586506.78944029391,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU276","v":398916.17546725186},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU276","v":-117457.06073064716},262377.92607994447,295894.16219160327,244447.92747545952,1524.8972935175698,-321893.5131916423,567190.2660325733,-101274.41428326278,389999.66270778625,1016598.6239359364,1097806.3087300779,{"$f":"BI276*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":15302506.696472913},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ276:BI276)+Monte_Carlo!BJ276/(1+Analise_Fundamentalista!$C$10)^10","v":9301413.0342611428},{"$f":"(BK276+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":59.464484710464461},0.78344679697900665]
["Tent252",2183028.0256706742,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B277","v":125383.09953952928},-350021.01771612721,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B277","v":79243.206405948062},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B277","v":-23332.405852965327},3179878.5286268061,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G277","v":462522.65107957105},-42838.69431865037,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G277","v":115428.55502846853},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G277","v":-33986.836412810946},4267726.8566805292,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L277","v":583196.80742774648},-489373.24497845251,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L277","v":154917.09506763855},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L277","v":-45613.860160626231},4205063.3872664096,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q277","v":401765.76641600346},-33371.932100384744,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q277","v":152642.43153491989},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q277","v":-44944.107192120049},5121133.3238566164,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V277","v":734419.18340565206},-139408.69746591963,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V277","v":185895.47190539318},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V277","v":-54735.14757221609},6425006.1350689409,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA277","v":620325.68847499567},-589062.3965438318,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA277","v":233225.63033258921},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA277","v":-68671.061016344393},6699922.9397169249,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF277","v":730719.58950678143},-222358.58508596444,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF277","v":243205.02081177969},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF277","v":-71609.397302648576},8586230.9536057897,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK277","v":540888.52203633287},-436881.21081726835,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK277","v":311677.38742002175},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK277","v":-91770.432170826447},9125952.0589475669,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP277","v":556602.97945133422},-89050.825175020567,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP277","v":331269.08777810819},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP277","v":-97539.021363984677},10548426.75971337,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU277","v":764333.13069278246},-1328072.71324818,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU277","v":382904.45617215033},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU277","v":-112742.56279522512},-168727.1176236152,501125.67537657823,203126.79735630628,476092.15865841857,726170.81027290947,195817.86124740867,679956.62792994804,323914.26646825986,701282.22069043724,-293577.68917847233,{"$f":"BI277*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4092228.7646401194},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ277:BI277)+Monte_Carlo!BJ277/(1+Analise_Fundamentalista!$C$10)^10","v":274842.46890284168},{"$f":"(BK277+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":4.0098631777976932},0.21443378005351554]
["Tent253",2833693.7491143779,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B278","v":224272.92545166952},-10100.001138108939,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B278","v":102862.16027085976},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B278","v":-30286.781406315207},2514213.1066045351,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G278","v":83529.606998361778},-144419.72219739069,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G278","v":91265.116989963484},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G278","v":-26872.142690939269},3686383.9455990982,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L278","v":546726.41998651973},-204848.00479809626,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L278","v":133814.53671577881},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L278","v":-39400.413250374542},4385535.6130403997,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q278","v":594601.42473690002},-407478.2645880304,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q278","v":159193.5145578488},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q278","v":-46873.011066660576},4769239.355588153,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V278","v":226205.12216439552},-125427.07970157627,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V278","v":173121.83545519735},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V278","v":-50974.072227190307},6185839.668013311,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA278","v":213003.49969423737},-390581.62750253303,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA278","v":224543.96546553003},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA278","v":-66114.827651430343},6953461.2882876229,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF278","v":692692.88394058065},-273935.535310801,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF278","v":252408.38029748239},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF278","v":-74319.238669126091},8804318.9850813709,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK278","v":993613.43282006774},-132900.17146288397,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK278","v":319593.91193993803},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK278","v":-94101.377262793016},11639839.76149882,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP278","v":1538670.4118594911},-1289439.8453240315,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP278","v":422522.39270690875},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP278","v":-124407.68610624528},11300635.195838783,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU278","v":1411853.8629275574},-1391969.1003748197,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU278","v":410209.37743896217},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU278","v":-120782.23627230313},286748.30317810515,3502.8590999953085,436292.53865382774,299443.66364005784,222925.80569082632,-19148.989994195974,596846.49025813595,1086205.7960343289,547345.27313612308,309311.9037193968,{"$f":"BI278*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":4311550.6263032751},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ278:BI278)+Monte_Carlo!BJ278/(1+Analise_Fundamentalista!$C$10)^10","v":4410107.8645175509},{"$f":"(BK278+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":29.414813572914291},0.47226338631210324]
["Tent254",2522752.9715587683,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B279","v":133478.67629399031},-83005.551545891256,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B279","v":91575.111306705847},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B279","v":-26963.417559011781},2839296.8075607833,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G279","v":193265.04719406969},-272160.64835919405,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G279","v":103065.54946776973},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G279","v":-30346.667414260181},3787882.787403414,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L279","v":263087.77175916889},-437000.39613712806,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L279","v":137498.91161911661},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L279","v":-40485.242278099307},4087905.8610815885,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q279","v":619355.34176128288},-403406.13779221376,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q279","v":148389.65148798403},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q279","v":-43691.91669455012},4672035.1550476579,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V279","v":505301.74731544225},-593906.29179289797,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V279","v":169593.35463114141},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V279","v":-49935.144723304009},5955865.5239344537,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA279","v":728284.17077119346},-793109.29348197812,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA279","v":216195.97892895163},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA279","v":-63656.842686400989},8441504.7837870978,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF279","v":1303861.8925589682},-1294673.5058303771,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF279","v":306423.87458719336},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF279","v":-90223.585455142413},8184344.311379699,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK279","v":727650.60976956529},-758292.85242156382,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK279","v":297089.03318580094},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK279","v":-87475.030493413811},9175059.1241055764,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP279","v":1172726.4952580978},-76628.297705105506,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP279","v":333051.65825111483},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP279","v":-98063.882227446418},12333062.536220385,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU279","v":1094546.0884064976},-1306392.4478901366,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU279","v":447686.15367405821},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU279","v":-131816.91536767592},115084.81849579312,-6176.7191116148133,-76898.955036941872,320646.93876250304,31053.665430381676,87714.013531765988,225388.67586064199,178971.76004038862,1331085.9735766607,104022.87882274328,{"$f":"BI279*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1449992.3958469473},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ279:BI279)+Monte_Carlo!BJ279/(1+Analise_Fundamentalista!$C$10)^10","v":2007389.1841140194},{"$f":"(BK279+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":14.653741900512486},0.31248303279792522]
["Tent255",2867157.8944114838,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B280","v":367020.52852838172},-9648.0979483490337,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B280","v":104076.89784719597},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B280","v":-30644.449292578276},3218106.1273603383,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G280","v":131180.28136520041},-264380.00747072551,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G280","v":116816.20441327861},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G280","v":-34395.416530860988},3364049.8681610972,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L280","v":309832.7775886507},-74460.269002811925,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L280","v":122113.9146762413},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L280","v":-35955.276758041138},4104519.0038941829,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q280","v":187347.53942988126},-306402.97409534157,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q280","v":148992.70316183756},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q280","v":-43869.47950457297},4802381.4995983895,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V280","v":788843.56404022884},-96433.982290184882,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V280","v":174324.88448968326},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V280","v":-51328.298533857487},5292490.2896379158,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA280","v":639731.76117340359},-632521.1621982631,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA280","v":192115.67395906712},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA280","v":-56566.626703187692},6714269.4979579793,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF280","v":667901.95207917725},-191803.56895828201,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF280","v":243725.79620382329},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF280","v":-71762.734646712517},9223719.5604746472,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK280","v":570863.47909005533},-861352.39205740998,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK280","v":334818.01624453231},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK280","v":-98583.969481020162},10940633.788446175,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP280","v":1542081.6661412776},-620280.85909610544,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP280","v":397141.44358883222},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP280","v":-116934.50786655238},14051780.518170726,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU280","v":1767503.1687301476},-2673763.7036900357,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU280","v":510075.05670037767},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU280","v":-150186.73244289862},430804.8791346504,-50778.938223107478,321531.14650403894,-13932.211008195722,815406.16770586965,142759.64623101993,648061.444678006,-54254.866203842495,1202007.742767452,-546372.21070240904,{"$f":"BI280*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-7615974.0990302898},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ280:BI280)+Monte_Carlo!BJ280/(1+Analise_Fundamentalista!$C$10)^10","v":-1650804.3617804395},{"$f":"(BK280+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-7.8203236498484987},0.12984353559415554]
["Tent256",2240342.3278391552,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B281","v":344126.25360061653},-157693.09499591417,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B281","v":81323.696909662278},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B281","v":-23944.986426209984},3153319.8657109695,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G281","v":444475.29150053044},-241665.97556792508,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G281","v":114464.48421372988},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G281","v":-33702.974962212291},3853325.4647464762,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L281","v":485651.41627050407},-607491.0191842448,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L281","v":139874.45949457775},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L281","v":-41184.69967851627},4215635.9334175698,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q281","v":367070.63936147239},-68898.468963194362,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q281","v":153026.21151714682},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q281","v":-45057.107545206352},4881173.6707746703,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V281","v":362061.02290961734},-530671.10327659128,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V281","v":177185.01464388805},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V281","v":-52170.436561543363},6292807.4470167616,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA281","v":662568.40015441738},-845601.14786331775,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA281","v":228426.86100817984},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA281","v":-67258.109186779402},6985604.437476798,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF281","v":672850.13356167416},-627948.42943342251,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF281","v":253575.16614529688},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF281","v":-74662.787626562786},8501226.490152631,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK281","v":1216837.3369063267},-167665.21444004562,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK281","v":308591.75307926425},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK281","v":-90861.896587554074},10868928.311310995,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP281","v":1315003.1082106777},-641496.73080478888,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP281","v":394538.55812046339},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP281","v":-116168.11308154519},12182125.009646844,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU281","v":778023.1695927094},-1137483.5232844648,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU281","v":442207.17061382206},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU281","v":-130203.68109535152},243811.86908815469,283570.82518412301,-23149.843097679252,406141.27437021851,-43595.502284629256,-21863.995887499928,223814.08264698574,1266901.9789579911,951876.82244480716,-47456.864173284906,{"$f":"BI281*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-661509.20798165468},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ281:BI281)+Monte_Carlo!BJ281/(1+Analise_Fundamentalista!$C$10)^10","v":1691294.1885406512},{"$f":"(BK281+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":12.711816313051541},0.29322804338453456]
["Tent257",2463562.0226810402,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B282","v":315234.02335174853},-266285.24723710876,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B282","v":89426.499138595595},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B282","v":-26330.779211818332},{"$f":"G$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":3387695.4681452792},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G282","v":318101.51778247836},-393737.43254237273,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G282","v":122972.24225523029},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G282","v":-36208.003122054855},{"$f":"L$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":3389512.1680249958},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L282","v":519557.63531837333},-269859.65687459952,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L282","v":123038.18786923669},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L282","v":-36227.420178733992},{"$f":"Q$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":3610152.8896487993},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q282","v":168784.61584994855},-193270.61670860715,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q282","v":131047.37421022324},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q282","v":-38585.648659578219},{"$f":"V$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":5350332.9224414453},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V282","v":672336.27986295405},-1015743.0556920966,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V282","v":194215.34269277719},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V282","v":-57184.854123223384},{"$f":"AA$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":6512731.1907132315},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA282","v":530384.65510605392},-868649.36999118573,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA282","v":236410.02128389553},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA282","v":-69608.674541089553},{"$f":"AF$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":7099196.2700542556},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF282","v":504436.20651571197},-169490.01970416473,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF282","v":257698.51267549087},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF282","v":-75876.86766040251},{"$f":"AK$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":7170844.7056187885},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK282","v":261771.07116641602},-543266.69046067796,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK282","v":260299.32755342138},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK282","v":-76642.652779816228},{"$f":"AP$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":10212331.794285197},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP282","v":1472148.3863916595},-1517243.7007751118,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP282","v":370704.31837994658},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP282","v":-109150.34865674686},{"$f":"AU$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":12727700.072956104},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU282","v":1637715.0106997802},-1338029.5058067327,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU282","v":462011.36773972551},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU282","v":-136034.8379337884},112044.49604141703,11128.324373281066,336508.7461342765,67975.724691986412,-206376.28725958872,-171463.36814232584,516767.83182663569,-97838.944520656762,216458.65533974743,625662.03469898459,{"$f":"BI282*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":8721208.2856267542},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ282:BI282)+Monte_Carlo!BJ282/(1+Analise_Fundamentalista!$C$10)^10","v":4984787.8194392743},{"$f":"(BK282+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":32.945352571290712},0.5122426605306365]
["Tent258",{"$f":"B$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":2357403.3506674231},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B283","v":350527.84946813603},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*B283)","v":-99371.677491124239},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B283","v":85572.973916182586},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B283","v":-25196.145486961512},2715754.4482078557,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G283","v":327680.5720461802},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*G283)","v":-170018.37729146858},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G283","v":98581.002056119265},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G283","v":-29026.235228067879},3333860.0816790513,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L283","v":531105.8329085533},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*L283)","v":-222964.81005994638},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L283","v":121018.0352585626},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L283","v":-35632.605522248341},3775647.7296591983,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q283","v":213329.51631971577},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*Q283)","v":-623264.66640555393},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q283","v":137054.78300747604},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q283","v":-40354.472847031277},4813899.2459482057,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V283","v":744599.64337550593},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*V283)","v":-75494.838987379422},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V283","v":174742.97493130708},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V283","v":-51451.401274264521},5411205.878300583,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA283","v":842971.00701033638},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AA283)","v":-569682.9251492098},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA283","v":196425.01116654946},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA283","v":-57835.469916916045},7530605.7773082927,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF283","v":571978.47726631514},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AF283)","v":-815209.64837443363},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF283","v":273358.5372957965},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF283","v":-80487.81245529883},7955514.4395626392,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK283","v":1212985.2447114559},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AK283)","v":-1028495.0687087117},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK283","v":288782.58335968154},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK283","v":-85029.275616365281},9555463.5963957887,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP283","v":584965.26212050731},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AP283)","v":-440437.79344478581},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP283","v":346860.21671255649},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP283","v":-102129.68048169994},10988342.745994087,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU283","v":1799828.0223550706},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AU283)","v":-25678.927908185491},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU283","v":398873.26321090065},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU283","v":-117444.42562630618},{"$f":"SUM(C283:F283)","v":311533.00040623284},{"$f":"SUM(H283:K283)","v":227216.961582763},{"$f":"SUM(M283:P283)","v":393526.45258492115},{"$f":"SUM(R283:U283)","v":-313234.8399253934},{"$f":"SUM(W283:Z283)","v":792396.37804516894},{"$f":"SUM(AB283:AE283)","v":411877.62311076},{"$f":"SUM(AG283:AJ283)","v":-50360.44626762082},{"$f":"SUM(AL283:AO283)","v":388243.48374606052},{"$f":"SUM(AQ283:AT283)","v":389258.00490657805},{"$f":"SUM(AV283:AY283)","v":2055577.9320314799},{"$f":"BI283*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":28653046.370648749},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ283:BI283)+Monte_Carlo!BJ283/(1+Analise_Fundamentalista!$C$10)^10","v":16346735.649108864},{"$f":"(BK283+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":102.74733464256492},{"$f":"_xlfn.NORM.DIST(BL283,$H$7,$H$8,$C$6)","v":0.97795337592035669}]
["Tent259",2532443.2926129447,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B284","v":399683.11760521779},-50057.334399293839,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B284","v":91926.866805218102},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B284","v":-27066.988608500309},3109551.2774468311,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G284","v":175992.76717120234},-170899.19977668172,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G284","v":112875.69871343997},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G284","v":-33235.172234541642},3942330.2521025506,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L284","v":150874.06422442867},-6624.3493605749672,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L284","v":143105.30429026383},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L284","v":-42135.991094397563},4302656.5226773247,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q284","v":499428.3167856785},-567842.99990998604,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q284","v":156185.03056811134},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q284","v":-45987.191667946376},5123714.1049541654,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V284","v":240884.33775912761},-311617.45828124596,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V284","v":185989.15341877585},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V284","v":-54762.731199763512},6408994.2633455442,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA284","v":339634.14047971833},-532997.22240593191,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA284","v":232644.40460346334},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA284","v":-68499.924647446358},6795940.898709611,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF284","v":1086836.1928349319},-373312.69385186152,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF284","v":246690.44145396209},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF284","v":-72635.646146935615},7061473.7386705102,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK284","v":709948.49473478517},-858714.65576485521,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK284","v":256329.19707099759},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK284","v":-75473.685748994685},8756829.7567529716,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP284","v":1072337.7199075955},-1289593.2419745128,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP284","v":317870.06841698079},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP284","v":-93593.807989301014},14280896.341341969,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU284","v":2034895.030516095},-1909562.7162396803,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU284","v":518391.88646753086},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU284","v":-152635.54359452153},414485.6614026418,84734.093873418955,245219.02805972,41783.15577585742,60493.301696893992,-29218.6019701966,887578.29429009685,32089.35029193286,7020.7383607625088,491088.65714942402,{"$f":"BI284*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":6845367.3519912949},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ284:BI284)+Monte_Carlo!BJ284/(1+Analise_Fundamentalista!$C$10)^10","v":4741133.2988923555},{"$f":"(BK284+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":31.448464121372922},0.49528385558526539]
["Tent260",2471861.5574961463,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B285","v":95968.204760623572},-161536.80872411377,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B285","v":89727.769549553675},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B285","v":-26419.485409090983},3246075.3522359785,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G285","v":467967.68456782284},-14890.971766819877,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G285","v":117831.47816779387},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G285","v":-34694.354198411456},4274452.5212071231,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L285","v":600991.66492522729},-403290.9252248627,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L285","v":155161.23449967094},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L285","v":-45685.744686395046},3647038.0849817111,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q285","v":278037.2747057213},-678502.40494157886,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q285","v":132386.29478875847},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q285","v":-38979.881045673676},5200459.1787478589,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V285","v":437043.97205605183},-1036901.656687982,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V285","v":188774.97460465139},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V285","v":-55582.989660907224},5320156.6019695634,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA285","v":549024.71572177834},-1172799.5439839989,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA285","v":193119.95208688208},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA285","v":-56862.326813395201},7043359.4423367307,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF285","v":764750.73436323763},-380612.2171324254,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF285","v":255671.65401319135},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF285","v":-75280.078471016299},8072640.2511491664,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK285","v":1132703.3772618466},-83265.356102145772,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK285","v":293034.21217702754},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK285","v":-86281.12714536945},8884033.7722974271,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP285","v":883999.53207011812},-229703.16886152182,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP285","v":322487.53275592712},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP285","v":-94953.376296216506},11731704.131672911,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU285","v":1227718.048983372},-1231824.5708422468,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU285","v":425857.03942763578},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU285","v":-125389.54100830061},-2260.3198230275048,536213.83677038539,307176.22951364052,-307058.71649277274,-466665.69968818605,-487517.20298873371,564530.09277298732,1256191.1061913588,881830.51966830704,296360.97656046046,{"$f":"BI285*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":4131025.4753735},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ285:BI285)+Monte_Carlo!BJ285/(1+Analise_Fundamentalista!$C$10)^10","v":3426130.2658023546},{"$f":"(BK285+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":23.369759702423941},0.40467190198915415]
["Tent261",2715651.068097169,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B286","v":297969.24423187564},-379501.11733583733,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B286","v":98577.249391768157},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B286","v":-29025.130291863992},3370320.8055476029,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G286","v":216034.44696488185},-224416.23202398617,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G286","v":122341.54766117514},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G286","v":-36022.301117994342},3320989.6044608732,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L286","v":362818.68327868334},-622335.88012506801,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L286","v":120550.84112694819},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L286","v":-35495.044668954382},4280803.2225880204,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q286","v":147662.42190265181},-386369.13867182739,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q286","v":155391.76289162523},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q286","v":-45753.621571312528},5564549.048090688,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V286","v":249669.87063339341},-304219.22470903851,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V286","v":201991.31829212402},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V286","v":-59474.415926884787},6924465.8485187748,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA286","v":1110032.1432180398},-324066.3385514777,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA286","v":251355.85527654126},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA286","v":-74009.332721691389},4601333.9699305911,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF286","v":416496.52784842101},-348685.30909365119,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF286","v":167026.92463597193},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF286","v":-49179.483904460314},8212267.4669728735,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK286","v":628810.27411698841},-499302.65783982148,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK286","v":298102.63464036566},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK286","v":-87773.47576820376},10659124.405266417,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP286","v":976635.16313844966},-893191.8759603966,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP286","v":386922.74465588044},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP286","v":-113925.7094899259},13413764.594219655,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU286","v":2137548.5529891411},-614130.90127537632,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU286","v":486915.28643750912},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU286","v":-143367.55911886052},-11979.754004057533,77937.46148407647,-174461.40038839087,-129068.57544886287,87967.548289594139,963312.32722141198,185658.65948628145,339836.77514932887,356440.32234400761,1866965.3790324135,{"$f":"BI286*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":26023944.285558879},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ286:BI286)+Monte_Carlo!BJ286/(1+Analise_Fundamentalista!$C$10)^10","v":14225792.787736705},{"$f":"(BK286+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":89.717349132765094},0.94982162981402563]
["Tent262",2594355.8760902374,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B287","v":232624.49344543397},-307605.29162637028,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B287","v":94174.273422963801},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B287","v":-27728.716038524475},2466904.8459389131,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G287","v":93941.075732441153},-199845.3562138484,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G287","v":89547.842534231037},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G287","v":-26366.50761659841},3558075.1679709069,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L287","v":146788.50741542326},-474174.15395189135,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L287","v":129156.96987297022},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L287","v":-38029.037143923008},3910998.5645711101,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q287","v":562185.02603137144},-121762.59622148513,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q287","v":141967.9742363641},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q287","v":-41801.115114361863},4706567.9273489555,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V287","v":716081.47545184183},-433944.84259255917,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V287","v":170846.88301972023},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V287","v":-50304.234194024102},4944263.9100836283,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA287","v":517813.75764614291},-440153.37980968092,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA287","v":179475.16978480725},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA287","v":-52844.750886236958},7946376.3669400457,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF287","v":761306.24648962112},-730180.13769682206,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF287","v":288450.8742993903},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF287","v":-84931.607049293758},8716424.3848983813,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK287","v":1344012.935169206},-389874.31576869369,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK287","v":316403.36657709093},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK287","v":-93161.951630305513},9187350.9986571409,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP287","v":426835.20274088549},-925471.69850087166,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP287","v":333497.84929435916},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP287","v":-98195.258921816945},13321706.690851387,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU287","v":524826.41297641769},-1549420.3052042949,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU287","v":483573.61452485959},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU287","v":-142383.63571608992},-8535.2407964969861,-42722.945563774614,-236257.71380742086,540589.28893188853,402679.28168497875,204290.79673503229,234645.3760428956,1177380.0343472976,-263333.90538744396,-683403.91341910744,{"$f":"BI287*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-9526082.0404549036},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ287:BI287)+Monte_Carlo!BJ287/(1+Analise_Fundamentalista!$C$10)^10","v":-3619994.3371522627},{"$f":"(BK287+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-19.91801723341727},7.0682230307507546E-2]
["Tent263",2276120.7234100201,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B288","v":151128.59101596844},-339635.54796250269,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B288","v":82622.441017276142},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B288","v":-24327.389233874757},3085930.4022109881,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G288","v":239667.16189007717},-375857.94539691048,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G288","v":112018.26863476382},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G288","v":-32982.710130929561},3613904.8824168714,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L288","v":162867.84899075373},-1023873.2754362589,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L288","v":131183.57032582859},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L288","v":-38625.750306003552},4122664.2224204163,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q288","v":479900.12502909446},-218518.93614913803,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q288","v":149651.36868515974},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q288","v":-44063.417281810056},4789607.1547692623,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V288","v":669809.55049589276},-304198.37241424993,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V288","v":173861.17993248487},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V288","v":-51191.765152446882},5587985.0920702899,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA288","v":484531.64948132914},-1390735.3636439142,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA288","v":202842.03905639084},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA288","v":-59724.902536900721},7321774.6578749111,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF288","v":271767.14978542359},-879301.53837093629,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF288","v":265778.03566840186},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF288","v":-78255.806097134104},8291378.084919624,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK288","v":1289688.3858233064},-394462.04942208686,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK288","v":300974.32430863293},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK288","v":-88619.017384484832},10375337.037131004,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP288","v":744365.12381018081},-1028160.0724203448,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP288","v":376621.35561088804},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP288","v":-110892.56379897853},12201352.123956425,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU288","v":1451958.1054303737},-403578.99271323794,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU288","v":442905.10860174906},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU288","v":-130409.18227498693},-130211.90516313286,-57155.225002999046,-768447.60642567999,366969.14028330613,488280.59286168084,-763086.57764309493,-420012.15901424503,1107581.6433253675,-18066.15679825448,1360875.0390438978,{"$f":"BI288*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":18969465.954446759},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ288:BI288)+Monte_Carlo!BJ288/(1+Analise_Fundamentalista!$C$10)^10","v":9344866.7075564601},{"$f":"(BK288+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":59.731441800020029},0.78566485437895894]
["Tent264",2352100.2470779833,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B289","v":265150.14960088342},-51090.739581742317,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B289","v":85380.472982897045},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B289","v":-25139.465424326441},3187428.9511804534,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G289","v":301798.00513381575},-356062.00407012377,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G289","v":115702.6329082919},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G289","v":-34067.536028808303},4040643.1012418135,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L289","v":420046.29253274476},-75383.680358996993,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L289","v":146674.028697412},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L289","v":-43186.767937252756},4426280.80412459,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q289","v":629161.0485391051},-276729.83154948143,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q289","v":160672.55172510748},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q289","v":-47308.499445075184},4432099.890221565,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V289","v":432294.44626152766},-214523.40428561778,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V289","v":160883.78265538145},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V289","v":-47370.694376570049},5447042.7826274838,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA289","v":478246.74102569092},-104383.94939188835,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA289","v":197725.87912295343},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA289","v":-58218.498071587695},6247552.2427351363,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF289","v":900428.07702321792},-437573.13100086263,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF289","v":226784.11183058721},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF289","v":-66774.417369340037},8557761.9275513291,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK289","v":359217.21415246691},-712972.43863178953,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK289","v":310643.97104548075},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK289","v":-91466.152581957111},9760661.782878086,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP289","v":527355.63807780726},-760759.82730810496,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP289","v":354308.84405692935},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP289","v":-104322.85771579729},11509226.857328858,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU289","v":1117366.5336300316},-1216365.2116561825,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU289","v":417781.18682099681},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU289","v":-123011.68328177776},274300.41757771169,27371.09794317557,448149.87293390697,465795.26926965598,331284.13025472127,513370.17268516828,622864.64048360242,-134577.40601579897,16581.797110834363,195770.82551306812,{"$f":"BI289*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2728882.449084505},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ289:BI289)+Monte_Carlo!BJ289/(1+Analise_Fundamentalista!$C$10)^10","v":3232662.7687112857},{"$f":"(BK289+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":22.18119459318617},0.39164652165887803]
["Tent265",2394183.6893105078,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B290","v":278776.83772028686},-228745.67592469795,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B290","v":86908.088231024798},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B290","v":-25589.257155038384},2960080.1977780177,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G290","v":369794.6193169998},-221287.46967042514,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G290","v":107449.94719828168},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G290","v":-31637.611482639601},3980673.4410943771,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L290","v":344739.88121946552},-31632.155119527248,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L290","v":144497.1495638068},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L290","v":-42545.806651840714},4381769.98947147,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q290","v":243976.29240984932},-43653.70697386597,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q290","v":159056.82364861132},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q290","v":-46832.763732972424},4278886.3101520995,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V290","v":382429.61675040197},-267220.86229103716,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V290","v":155322.17959446387},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V290","v":-45733.133433545372},5772763.2493843045,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA290","v":195198.07551101386},-293385.43938554102,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA290","v":209549.42599195102},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA290","v":-61699.828606798117},7357021.0737881251,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF290","v":566873.68509063846},-501882.60176961124,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF290","v":267057.46908768773},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF290","v":-78632.523056916092},8720708.5476658642,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK290","v":646780.66826917848},-408571.04141985677,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK290","v":316558.88029036816},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK290","v":-93207.741159004014},10081207.453013198,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP290","v":1362648.845756853},-1194847.7555614917,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP290","v":365944.5474937855},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP290","v":-107748.87954513475},10903205.839376567,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU290","v":1755306.0772669853},-1008169.396438538,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU290","v":395782.8212264083},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU290","v":-116534.47447821879},111349.99287157532,224319.48536221674,415059.06901190442,312546.64535162225,224797.80062028335,49662.233510625745,253416.02935179888,461560.76598068583,425996.75814401207,1026385.0275766369,{"$f":"BI290*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":14306953.451396847},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ290:BI290)+Monte_Carlo!BJ290/(1+Analise_Fundamentalista!$C$10)^10","v":8953675.3397981729},{"$f":"(BK290+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":57.328162604581642},0.76522497993336447]
["Tent266",2506539.9159048996,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B291","v":295296.86053265823},-210952.84215974208,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B291","v":90986.582666421484},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B291","v":-26790.130917619917},3184354.8167127012,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G291","v":144038.06232114474},-265703.70939228061,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G291","v":115591.04282823652},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G291","v":-34034.67939471807},3576313.0402868018,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L291","v":283827.81307928578},-616717.10667000117,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L291","v":129818.99869868343},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L291","v":-38223.965213450785},4800122.1045591347,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q291","v":164695.67517118366},-687108.75128270953,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q291","v":174242.86918555392},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q291","v":-51304.149910285931},5164509.3660958651,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V291","v":605608.80254032754},-82096.874578945542,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V291","v":187470.00811281631},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V291","v":-55198.754731593071},5745355.2744771279,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA291","v":276779.16483095073},-914850.04533568653,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA291","v":208554.52542851405},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA291","v":-61406.88963092507},7253712.4760566046,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF291","v":778312.29300735868},-26743.099387809514,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF291","v":263307.40063355834},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF291","v":-77528.351190120185},7177759.511563967,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK291","v":642506.48190447502},-293746.54275719146,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK291","v":260550.3327573525},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK291","v":-76716.558866595777},10745207.022476139,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP291","v":1240687.6253419537},-595288.45604838245,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP291","v":390047.51562688919},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP291","v":-114845.76848046754},10687405.387410549,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU291","v":908257.95190255297},-446122.0658040648,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU291","v":387949.33509771497},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU291","v":-114227.97924805446},148540.47012171772,-40109.283637617424,-241294.26010548274,-399474.35683625791,655783.18134260515,-490923.24470714678,937348.24306298723,532593.71303804033,920600.91643999296,735857.2419481487,{"$f":"BI291*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":10257237.805078316},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ291:BI291)+Monte_Carlo!BJ291/(1+Analise_Fundamentalista!$C$10)^10","v":6294695.3784085158},{"$f":"(BK291+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":40.992753009746735},0.60228047413190933]
["Tent267",2698586.6500516422,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B292","v":99586.768820225203},-68500.585857496917,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B292","v":97957.816573921649},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B292","v":-28842.744210329111},3136550.887913113,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G292","v":284414.29076905991},-352316.92264278338,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G292","v":113855.77578066061},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G292","v":-33523.746573424774},3168823.7317997776,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L292","v":295189.53673224105},-90160.843003286063,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L292","v":115027.26950375755},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L292","v":-33868.681719807835},4661277.7653549844,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q292","v":725153.21986468788},-806366.50356710423,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q292","v":169202.86488855377},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q292","v":-49820.16874531543},5632149.1551067261,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V292","v":371156.98553633405},-1327285.9566212434,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V292","v":204445.18016212469},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V292","v":-60196.932135588759},5818159.6682343269,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA292","v":735234.72587626602},-573344.63308624004,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA292","v":211197.30121238847},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA292","v":-62185.02973863174},6607069.5082140295,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF292","v":725575.15500903223},-1119594.2832372501,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF292","v":239834.47148691522},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF292","v":-70616.971221448606},8251275.5711646872,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK292","v":729540.87829211843},-160105.37096756391,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK292","v":299518.61611913156},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK292","v":-88190.398000926143},9412137.3311878312,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP292","v":618920.36179532041},-443516.46231647208,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP292","v":341657.51996120415},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP292","v":-100597.79607623318},12662338.558654977,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU292","v":639258.40132970759},-1660964.1406260552,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU292","v":459638.76605625503},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU292","v":-135336.2480114855},100201.25532632082,12429.397333512366,286187.28151290468,38169.412440821994,-811880.72305837332,310902.36426378269,-224801.6279627512,780763.72544275993,416463.62336381932,-697403.22125157807,{"$f":"BI292*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-9721220.7458429039},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ292:BI292)+Monte_Carlo!BJ292/(1+Analise_Fundamentalista!$C$10)^10","v":-4438529.8834938761},{"$f":"(BK292+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-24.946679958063793},5.3312257772827096E-2]
["Tent268",2300622.8040783303,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B293","v":156555.90843833541},-408731.35682509711,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B293","v":83511.858566177092},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B293","v":-24589.269742815759},3140760.6198174907,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G293","v":466305.9128759923},-366466.28340772958,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G293","v":114008.58767784631},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G293","v":-33568.740578160439},2680759.550432899,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L293","v":93551.337559807973},-222145.06630982656,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L293","v":97310.698663342628},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L293","v":-28652.206517457318},3626823.528937872,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q293","v":280549.28534967429},-648373.67441958631,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q293","v":131652.51298744863},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q293","v":-38763.825997270222},5785423.4031882472,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V293","v":782072.84444392205},-354376.52232905303,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V293","v":210008.98545212272},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V293","v":-61835.141503948769},5781510.1464702981,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA293","v":376518.62707218301},-203148.22372684063,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA293","v":209866.93550765413},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA293","v":-61793.316253481826},6516456.7952025291,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF293","v":569306.50583460112},-448001.79089045036,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF293","v":236545.25951357497},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF293","v":-69648.494147145786},7174281.8392478181,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK293","v":378111.37337489903},-1811794.2728538215,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK293","v":260424.09438481665},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK293","v":-76679.38918258356},9934213.1368753128,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP293","v":351052.22698660701},-2088757.4936278933,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP293","v":360608.70168821595},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP293","v":-106177.79067138814},11486841.372574463,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU293","v":386625.92483866267},-1852928.2027728707,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU293","v":416968.60101447941},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU293","v":-122772.42514612261},-193252.85956340039,180279.47656794859,-59935.236604133286,-274935.7020797336,575870.16606304306,321444.02259951463,288201.48031057999,-1249938.1942766896,-1483274.3556244583,-1172106.1020658512,{"$f":"BI293*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-16338184.006783193},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ293:BI293)+Monte_Carlo!BJ293/(1+Analise_Fundamentalista!$C$10)^10","v":-9267890.9935712963},{"$f":"(BK293+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-54.615798552418056},7.0205024547411758E-3]
["Tent269",2605061.3285311516,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B294","v":186957.3426207146},-22656.753620508942,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B294","v":94562.877860226494},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B294","v":-27843.136906352909},2898643.3016859898,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G294","v":430518.528941055},-28405.550594289514,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G294","v":105219.80787770852},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G294","v":-30980.968243474013},4014530.6754038064,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L294","v":297122.08207362844},-395676.2626451067,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L294","v":145726.15614327681},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L294","v":-42907.675909897465},4334920.8415600751,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q294","v":568465.36155204568},-463926.34397770709,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q294","v":157356.21483634246},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q294","v":-46332.035698297543},5320138.8585908003,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V294","v":551040.54565135902},-118425.60555014342,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V294","v":193119.30800801131},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V294","v":-56862.137170518596},5549917.3493163111,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA294","v":271351.27826357522},-429290.54693222808,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA294","v":201460.1923915798},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA294","v":-59318.030974374975},7157000.8703082604,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF294","v":833609.67793601926},-1075641.8546732983,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF294","v":259796.80084003889},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF294","v":-76494.688585024182},8312548.2631074144,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK294","v":1147708.9743070204},-49571.380919425756,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK294","v":301742.79488255992},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK294","v":-88845.286210926206},9549028.2244925126,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP294","v":1285136.5533634557},-1294599.5896967733,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP294","v":346626.61480821366},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP294","v":-102060.89863039234},11061807.326031078,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU294","v":1160547.2375883539},-656813.51037853863,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU294","v":401540.00354173494},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU294","v":-118229.62186615478},231020.32995407924,476351.817981,4264.2996619010737,215563.19671238351,568872.1109387083,-15797.10725144804,-58730.064482264337,1311035.1020592283,235102.6798445037,787044.10888539557,{"$f":"BI294*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":10970740.14866093},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ294:BI294)+Monte_Carlo!BJ294/(1+Analise_Fundamentalista!$C$10)^10","v":7563438.0128743034},{"$f":"(BK294+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":48.787257257758014},0.68461139498644596]
["Tent270",2504415.6937920684,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B295","v":302499.32267008792},-94068.140993898181,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B295","v":90909.474095500846},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B295","v":-26767.427034813285},3033043.1771468394,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G295","v":367619.73789358343},-241593.05527351249,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G295","v":110098.47958821294},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G295","v":-32417.446568060401},3993906.7497167177,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L295","v":534508.18080538337},-265368.74187574093,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L295","v":144977.51435723249},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L295","v":-42687.245480808167},3844240.8616714915,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q295","v":583163.18593519495},-451313.79426936316,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q295","v":139544.69136145178},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q295","v":-41087.602598924939},5083586.5212525623,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V295","v":182774.87639294431},-56504.043911983026,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V295","v":184532.5351983748},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V295","v":-54333.843866291463},5602650.4541463945,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA295","v":846142.01268641138},-399428.29545380425,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA295","v":203374.38692382499},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA295","v":-59881.647285899184},7900336.9814366279,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF295","v":933334.51632307796},-22431.887533079956,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF295","v":286779.6595988234},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF295","v":-84439.533830280983},8341145.354581668,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK295","v":382351.92958091787},-35850.955976732941,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK295","v":302780.8599901335},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK295","v":-89150.934574870902},10608973.064300809,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP295","v":1109562.8689887384},-512127.55600388558,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP295","v":385102.26731113734},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP295","v":-113389.68730985309},12145992.245350499,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU295","v":713655.9229925907},-448477.98586303095,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU295","v":440895.56303687714},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU295","v":-129817.49076190729},272573.22873687732,203707.71564022347,371429.70780606673,230306.4804283586,256469.52381304465,590206.45687053294,1113242.7545585404,560130.89901944762,869147.89298613719,576256.00940452958,{"$f":"BI295*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":8032529.3930914439},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ295:BI295)+Monte_Carlo!BJ295/(1+Analise_Fundamentalista!$C$10)^10","v":6954811.0614760462},{"$f":"(BK295+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":45.048165318024047},0.64595994310897265]
["Tent271",2550116.0377574889,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B296","v":120585.09550552627},-39803.949921138912,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B296","v":92568.381698650861},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B296","v":-27255.876546446889},3200983.1376421405,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G296","v":284390.52156086708},-379746.592454003,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G296","v":116194.64546278863},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G296","v":-34212.404429860406},3210034.967275104,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L296","v":322634.27650748787},-242326.73222846608,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L296","v":116523.22393064226},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L296","v":-34309.151223866094},3976426.0214553373,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q296","v":150642.84571332837},-420879.56068038632,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q296","v":144342.96961412625},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q296","v":-42500.409837104227},5429465.7035993896,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V296","v":686259.65211911558},-811321.46998151462,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V296","v":197087.83687839314},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V296","v":-58030.632621959703},5546803.2299342807,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA296","v":863959.7652205046},-46120.376152225232,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA296","v":201347.15087215762},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA296","v":-59284.746977815295},7024400.223626445,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF296","v":960979.04471667763},-673237.12299054756,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF296","v":254983.44054827574},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF296","v":-75077.440584373675},8049525.5289454656,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK296","v":873901.16022233712},-674046.54473423329,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK296","v":292195.15528858412},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK296","v":-86034.074852273217},11032770.016261369,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP296","v":1068614.6891512757},-455634.3584450254,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP296","v":400485.95865339797},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP296","v":-117919.26840827054},11787621.923868634,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU296","v":611843.7302776532},-808055.64494694991,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU296","v":427886.83707412693},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU296","v":-125987.19555353328},146093.65073659131,-13373.82986020769,162521.61698579794,-168394.1551900359,13995.386394034394,959901.79296262178,467647.92169003212,406015.69592441473,895547.02095137769,105687.72685129695,{"$f":"BI296*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1473198.992404971},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ296:BI296)+Monte_Carlo!BJ296/(1+Analise_Fundamentalista!$C$10)^10","v":2462581.4873665385},{"$f":"(BK296+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":17.450210029651778},0.34112334128335786]
["Tent272",2456580.0596035048,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B297","v":170351.7574878814},-67778.275009956633,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B297","v":89173.056152630321},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B297","v":-26256.155343384289},2763862.4318890302,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G297","v":288867.4823880131},-141720.89492921645,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G297","v":100327.3061968781},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G297","v":-29540.417816114197},3664359.7746439828,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L297","v":237982.93176693519},-73442.368687082082,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L297","v":133015.06648250963},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L297","v":-39165.016870091262},3778090.1639626604,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q297","v":592784.99268694036},-291972.21248778328,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q297","v":137143.44257728744},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q297","v":-40380.577811222051},4817098.7938760566,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V297","v":655255.4138780809},-549553.96645543445,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V297","v":174859.11747912184},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V297","v":-51485.598339039119},6108849.5579163022,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA297","v":465054.37521079404},-249800.31314014419,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA297","v":221749.24954164281},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA297","v":-65291.950219567771},6687167.5386047764,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF297","v":684474.72703949281},-445950.3448995162,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF297","v":242742.00390533841},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF297","v":-71473.066393440677},8130244.8880857704,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK297","v":921832.9824578733},-766363.59351630264,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK297","v":295125.24173827405},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK297","v":-86896.810843522908},9466080.0557315983,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP297","v":1207689.6558364977},-423836.09668743133,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP297","v":343615.62329513079},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP297","v":-101174.34091536011},11607151.838742742,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU297","v":1315506.9796057704},-414037.93299088231,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU297","v":421335.83175602689},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU297","v":-124058.31455843803},165490.38328717081,217933.47583956056,258390.61269227148,397575.64496522245,229074.96656272915,371711.36139272491,409793.31965187436,363697.81983632181,1026294.841528837,1198746.563812477,{"$f":"BI297*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":16709529.881764047},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ297:BI297)+Monte_Carlo!BJ297/(1+Analise_Fundamentalista!$C$10)^10","v":10714429.085717818},{"$f":"(BK297+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":68.145330861917856},0.84859819227857747]
["Tent273",2445772.8038956081,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B298","v":222793.37827803983},-63991.415519174414,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B298","v":88780.756289929472},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B298","v":-26140.646392803614},3030416.7517655282,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G298","v":238535.49759902491},-202838.28849448307,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G298","v":110003.14120219422},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G298","v":-32389.375090177997},4139865.6902649943,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L298","v":501753.24909452867},-579872.95154210541,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L298","v":150275.7763660801},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L298","v":-44247.268164298439},4500924.1581230881,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q298","v":682362.68871224474},-37685.502769921986,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q298","v":163382.08116686443},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q298","v":-48106.294530268584},5167974.0983870802,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V298","v":553039.09038062091},-100069.94625041803,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V298","v":187595.77676666112},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V298","v":-55235.786111419577},5310340.3186681801,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA298","v":779639.56176698522},-512868.67718797288,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA298","v":192763.62419981716},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA298","v":-56757.409467734833},6434901.5396259371,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF298","v":281007.28631501499},-641569.7240166103,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF298","v":233584.83029546624},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF298","v":-68776.824017317398},7886028.1643631933,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK298","v":937939.12731521635},-301858.65073869488,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK298","v":286260.25419887359},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK298","v":-84286.599867314275},10535605.887860142,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP298","v":415299.27587265952},-755747.73948482354,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP298","v":382439.06269912911},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP298","v":-112605.53212866899},12814428.762580762,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU298","v":1365182.5009501982},-858968.11662889284,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU298","v":465159.59092899616},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU298","v":-136961.80220617636},221442.07265599127,113310.97521655807,27908.805754204921,759952.97257891856,585329.13478544448,402777.09931109461,-195754.43142344645,838054.13090808084,-70614.933041703902,834412.17304412508,{"$f":"BI298*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":11631011.558310971},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ298:BI298)+Monte_Carlo!BJ298/(1+Analise_Fundamentalista!$C$10)^10","v":7781541.9716164153},{"$f":"(BK298+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":50.127176155997979},0.69801135166097683]
["Tent274",2573193.2498783194,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B299","v":97051.419538810442},-132176.68577163553,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B299","v":93406.076983301638},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B299","v":-27502.527928301119},3104684.6291303677,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G299","v":480294.79080278653},-211586.13578161906,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G299","v":112699.04096442724},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G299","v":-33183.157046313128},3621109.1093705846,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L299","v":497600.54400909622},-534021.63611752307,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L299","v":131445.08141811655},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L299","v":-38702.749751344745},4249596.6549792234,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q299","v":581467.02862299688},-592276.85990852711,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q299","v":154258.97465017086},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q299","v":-45420.082884605676},5417434.0313028954,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V299","v":217950.5346851857},-636224.51127180539,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V299","v":196651.09109227028},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V299","v":-57902.036993405898},5389225.6350634322,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA299","v":551322.47472195362},-395911.75211644947,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA299","v":195627.13549513687},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA299","v":-57600.543040153418},7718464.8963189758,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF299","v":666327.44375074678},-1471685.8276311341,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF299","v":280177.76213759836},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF299","v":-82495.668129341837},8354156.5559431668,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK299","v":1240320.4788629983},-145560.02209082816,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK299","v":303253.16236232221},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK299","v":-89289.999500850434},8513282.8026553225,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP299","v":426816.75119775598},-801961.45483370987,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP299","v":309029.3932968477},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP299","v":-90990.755572915266},13216927.580294646,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU299","v":1983146.9762837607},-1606384.0418828758,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU299","v":479770.16693406255},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU299","v":-141263.7468719366},30778.282822175432,348224.5389392816,56321.239558344954,98029.060480034939,-279524.92248775531,293437.31506048766,-607676.28987213073,1308723.6196336418,-157106.06591202144,715269.35446301079,{"$f":"BI299*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":9970259.7802644558},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ299:BI299)+Monte_Carlo!BJ299/(1+Analise_Fundamentalista!$C$10)^10","v":5797354.4151614327},{"$f":"(BK299+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":37.937345123677197},0.56846787059112369]
["Tent275",2643102.4978895495,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B300","v":309843.44359153556},-125710.67062293275,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B300","v":95943.759919431861},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B300","v":-28249.72444996396},2718579.708817774,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G300","v":190785.72230511898},-199820.65459809345,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G300","v":98683.558096183639},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G300","v":-29056.431875300914},3745444.7886630334,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L300","v":359565.75964568963},-536161.64004674205,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L300","v":135958.4260852187},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L300","v":-40031.66101457247},3860431.8819264248,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q300","v":247260.4448328866},-243848.05833632944,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q300","v":140132.42012393085},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q300","v":-41260.653723930824},5480591.1313227927,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V300","v":813826.3124784258},-748710.87482494279,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V300","v":198943.67325522267},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V300","v":-58577.065931574405},6186481.8847020771,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA300","v":705101.23504963482},-454537.61578349734,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA300","v":224567.27772218766},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA300","v":-66121.691722918025},6165499.7680379702,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF300","v":461495.66203639063},-155520.10008697686,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF300","v":223805.63372032621},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF300","v":-65897.432915470607},8133830.0394334132,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK300","v":575892.55313673033},-561566.85015424364,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK300","v":295255.38156465144},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK300","v":-86935.129273384489},8119090.1967939511,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP300","v":1203409.2271141976},-436565.27396850154,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP300","v":294720.33007702284},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP300","v":-86777.58846922229},12427081.126608759,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU300","v":1161480.1118052008},-1082095.2333611161,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU300","v":451098.99788701936},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU300","v":-132821.7947750263},251826.8084380707,60592.193927908258,-80669.115330406188,102284.15289655718,205482.04497713127,409009.20526540716,463883.76275426935,222645.95527375364,974786.69475349656,397662.0815560777,{"$f":"BI300*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":5543078.6082697175},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ300:BI300)+Monte_Carlo!BJ300/(1+Analise_Fundamentalista!$C$10)^10","v":4419567.1032728376},{"$f":"(BK300+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":29.472926285972189},0.47292029105792815]
["Tent276",2254902.7252146518,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B301","v":262139.57204903194},-251087.40718058092,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B301","v":81852.23459264719},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B301","v":-24100.609302760622},3214517.4478213838,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G301","v":135177.09517277344},-135894.64992148784,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G301","v":116685.93651470557},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G301","v":-34357.060391363702},4080435.7491139942,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L301","v":301680.01381995797},-523328.81474370003,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L301","v":148118.4888562804},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L301","v":-43612.075445539376},4597855.9626277471,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q301","v":308448.36898667616},-407016.07589737687,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q301","v":166900.67410352812},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q301","v":-49142.310640079253},6249736.5329891937,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V301","v":985707.11868859804},-772402.71186241391,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V301","v":226863.40085547254},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V301","v":-66797.763266006979},5557563.8622077899,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA301","v":415254.12659196503},-90465.096371455278,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA301","v":201737.75831937362},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA301","v":-59399.757612808353},6873152.7041657101,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF301","v":690752.72401900298},-731324.08270631253,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF301","v":249493.20484718689},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF301","v":-73460.893079342015},8577964.1603945326,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK301","v":547501.35674565262},-538826.19297727803,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK301","v":311377.30551862076},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK301","v":-91682.075918850096},11269751.848039389,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP301","v":1747848.6268251007},-2262266.4260368207,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP301","v":409088.32197132922},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP301","v":-120452.15218887394},10509295.0237872,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU301","v":818221.26268316142},-881186.4153082727,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU301","v":381483.98690168926},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU301","v":-112324.31917506823},68803.790158337579,81611.321374627456,-117142.38751300104,19190.656552748151,373370.04441564973,467127.03092707496,135460.95308053534,228370.39336814528,-225781.62942926472,206194.51510150975,{"$f":"BI301*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2874180.0106494399},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ301:BI301)+Monte_Carlo!BJ301/(1+Analise_Fundamentalista!$C$10)^10","v":2164902.7510816506},{"$f":"(BK301+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":15.621424497042836},0.32227724167039018]
["Tent277",2394463.6272085053,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B302","v":344753.95990426862},-144348.69848265778,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B302","v":86918.249885557394},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B302","v":-25592.249157235739},2879947.5734553305,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G302","v":331380.34761308244},-334915.77018209972,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G302","v":104541.15903139493},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G302","v":-30781.146567496915},3421043.764440224,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L302","v":548485.91433638986},-407277.15498190676,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L302","v":124182.77455051547},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L302","v":-36564.432803446398},4248491.180649912,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q302","v":183625.85314405823},-554157.48459310865,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q302","v":154218.84629202614},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q302","v":-45408.267472522908},4454378.4242165564,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V302","v":361493.90124963102},-633464.79672968027,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V302","v":161692.48618416215},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V302","v":-47608.809412596915},5346117.6009858903,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA302","v":602506.56788037519},-729113.2862731202,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA302","v":194062.32789670402},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA302","v":-57139.800376846717},6956415.1293676244,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF302","v":1068689.1907140545},-501291.24320740649,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF302","v":252515.60376673721},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF302","v":-74350.809596339721},7896710.5955280038,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK302","v":341403.11689883383},-832944.8286225918,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK302","v":286648.02297131083},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK302","v":-84400.774681610186},7905801.0052913977,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP302","v":1204324.4646126665},-178669.74884518379,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP302","v":286978.00188533502},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP302","v":-84497.933823625368},10959614.420272958,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU302","v":1316360.5655210263},-1321159.2507876912,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU302","v":397830.43434290326},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU302","v":-117137.3746185686},261731.2621499325,70224.589894880744,228827.10110155217,-261721.05262954716,-157887.21870848403,10315.809127112298,745562.74167704559,-289294.46343405731,1228134.7838291924,275894.37445766968,{"$f":"BI302*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3845738.0678942204},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ302:BI302)+Monte_Carlo!BJ302/(1+Analise_Fundamentalista!$C$10)^10","v":3059474.5425280528},{"$f":"(BK302+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":21.117214927003406},0.38008815804684204]
["Tent278",2204104.6266184566,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B303","v":93751.842485780915},-194771.5555379609,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B303","v":80008.280156537134},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B303","v":-23557.674517193111},3290630.8158544092,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G303","v":357508.36444858066},-232483.08098286125,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G303","v":119448.82698719042},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G303","v":-35170.567122793349},3880759.8905117093,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L303","v":315511.68736293097},-145676.57903213718,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L303","v":140870.32021554818},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L303","v":-41477.921363611589},4108279.1845056997,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q303","v":501846.30693797814},-742880.82307244011,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q303","v":149129.19649349351},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q303","v":-43909.668663427867},5075245.8277444215,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V303","v":829829.18483839522},-763013.63664790441,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V303","v":184229.77074026331},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V303","v":-54244.69776109323},5247445.4648983926,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA303","v":479188.36653712153},-74845.114821819894,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA303","v":190480.56149034048},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA303","v":-56085.183441791465},7472751.9472403815,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF303","v":369850.83731053368},-447523.5939438066,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF303","v":271258.4621050359},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF303","v":-79869.465357863708},8809340.7796836086,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK303","v":1122482.0630475266},-1074367.20112683,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK303","v":319776.2014485994},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK303","v":-94155.050668902244},10272856.418392971,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP303","v":530648.12712775252},-63620.607926782977,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP303","v":372901.34252458223},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP303","v":-109797.24144839891},11153499.42326504,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU303","v":1504261.9703278956},-555337.28963421052,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU303","v":404868.39681083779},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU303","v":-119209.63549906043},-44569.107412835961,209303.54333011649,269227.50718273036,-135814.98830439633,196800.62116966088,538738.62976385071,113716.24011389927,273736.01270039385,730131.62027715286,1234583.4420054625,{"$f":"BI303*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":17209066.15165779},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ303:BI303)+Monte_Carlo!BJ303/(1+Analise_Fundamentalista!$C$10)^10","v":10086590.346109297},{"$f":"(BK303+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":64.28821154551278},0.82144610895352643]
["Tent279",2734782.3125462728,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B304","v":148184.90275362079},-397404.20331346185,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B304","v":99271.707334980863},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B304","v":-29229.60680554578},2681136.7688659104,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G304","v":142751.52613659747},-400433.36189420777,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G304","v":97324.391569615807},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G304","v":-28656.238263028488},3178487.9306289493,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L304","v":224177.38698662605},-155817.27818252982,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L304","v":115378.07677400911},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L304","v":-33971.973572534611},4045496.5346840597,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q304","v":229811.47422522912},-278917.64153415838,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q304","v":146850.2067507942},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q304","v":-43238.641883680932},6346029.7720754864,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V304","v":706144.67536880041},-714685.24272626266,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V304","v":230358.81407540501},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V304","v":-67826.954329446366},5946084.351501097,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA304","v":330913.17702419864},-313231.52806832991,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA304","v":215840.92555496184},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA304","v":-63552.300608952028},6718085.3567798501,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF304","v":669398.23193937703},-538301.64528432733,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF304","v":243864.3106363829},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF304","v":-71803.518899439718},8667864.8979915269,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK304","v":1007106.8583795116},-657003.97746541246,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK304","v":314640.67301627662},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK304","v":-92642.943333939547},10389623.831366787,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP304","v":1486700.376659625},-284998.05244460719,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP304","v":377139.96158900304},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP304","v":-111045.26237981542},11579872.409500703,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU304","v":1484075.1427715172},-1127470.517726813,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU304","v":420345.59735837218},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU304","v":-123766.74949054708},-179177.20003040598,-189013.68245102299,149766.21200557071,54505.397558184006,153991.2923884964,169970.27390187854,303157.37839199288,572100.61059643619,1467797.0234242054,653183.47291252925,{"$f":"BI304*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":9104834.2396864556},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ304:BI304)+Monte_Carlo!BJ304/(1+Analise_Fundamentalista!$C$10)^10","v":5927513.131280832},{"$f":"(BK304+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":38.736973541725533},0.57737625321272468]
["Tent280",2126248.8436283977,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B305","v":252134.7341459032},-269157.96180485009,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B305","v":77182.140588547612},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B305","v":-22725.544693222408},2967150.8373728762,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G305","v":411874.53666015307},-253888.00781852339,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G305","v":107706.60911294734},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G305","v":-31713.183133908991},3677579.4651237517,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L305","v":211612.46684456707},-404873.09540038771,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L305","v":133494.93694179485},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L305","v":-39306.310147088829},4231485.2900523664,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q305","v":683995.763383782},-962022.5804554316,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q305","v":153601.53800148127},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q305","v":-45226.506937776147},4992929.3298374144,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V305","v":187629.16633774299},-803881.76769732859,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V305","v":181241.70867346702},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V305","v":-53364.891402688372},6439581.8077538833,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA305","v":1021287.5408978144},-201360.83173605625,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA305","v":233754.72250433243},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA305","v":-68826.847156818039},7254963.9341035318,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF305","v":569925.63845116738},-1030149.4357592351,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF305","v":263352.82815311145},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF305","v":-77541.726889706042},8266401.5305741876,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK305","v":1046904.8947905602},-1086102.2252624843,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK305","v":300067.68351976963},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK305","v":-88352.065656910316},9065894.2071537655,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP305","v":1125441.6074869246},-1087070.965393346,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP305","v":329089.00731646048},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP305","v":-96897.117478083033},12067350.636474479,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU305","v":1328421.4374157549},-1362859.5690846571,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU305","v":438040.89824513969},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU305","v":-128976.96195804013},37433.368236378323,233979.954820668,-99072.001761114632,-169651.78600794447,-488375.78408880683,984854.58450927259,-274412.69604466227,172518.28739093529,270562.53193195607,274625.80461819732,{"$f":"BI305*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3828055.2596346056},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ305:BI305)+Monte_Carlo!BJ305/(1+Analise_Fundamentalista!$C$10)^10","v":2344005.2563669118},{"$f":"(BK305+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":16.721738461713244},0.33356535797362907]
["Tent281",2585242.5576200434,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B306","v":95339.743575777495},-365452.68286280468,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B306","v":93843.462930343187},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B306","v":-27631.312046127921},2628347.8497758727,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G306","v":379933.9538204628},-291742.90841341793,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G306","v":95408.170997910784},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G306","v":-28092.025403521242},3295810.0421793908,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L306","v":169249.03901908238},-415455.74508484581,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L306","v":119636.83121611805},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L306","v":-35225.923173745425},4908613.1133703273,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q306","v":643119.962854677},-203506.30099262908,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q306","v":178181.05747416907},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q306","v":-52463.711866987192},4195266.260540341,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V306","v":339112.69685344951},-303725.01026433421,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V306","v":152286.79902530034},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V306","v":-44839.394593712001},6603094.9670244697,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA306","v":297543.05200216471},-866831.42934069014,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA306","v":239690.19693608509},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA306","v":-70574.490956869486},7305959.6407653475,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF306","v":1200327.8505243747},-313816.47938564199,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF306","v":265203.95569765038},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF306","v":-78086.773728592452},9877342.8900468238,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK306","v":1031886.4467788774},-69488.626441624889,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK306","v":358544.33024873224},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK306","v":-105569.95620277066},9027192.3363909125,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP306","v":556670.66028374992},-1758654.921334567,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP306","v":327684.14201143768},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP306","v":-96483.468296629901},11999456.685881203,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU306","v":863573.93461203494},-2105003.8816464287,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU306","v":435576.36994897848},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU306","v":-128251.30512195035},-203900.78840281192,155507.1910014344,-161795.79802339082,565331.00746922987,142835.09102070364,-400172.67135930975,1073628.5531077906,1215372.1943832142,-970783.58733600937,-934104.88220736571,{"$f":"BI306*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-13020644.991302209},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ306:BI306)+Monte_Carlo!BJ306/(1+Analise_Fundamentalista!$C$10)^10","v":-5740236.4036952825},{"$f":"(BK306+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-32.943697419092004},3.2833995465446159E-2]
["Tent282",2363878.7952965223,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B307","v":116537.81896237514},-361678.21116200421,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B307","v":85808.030447422658},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B307","v":-25265.355639276495},3170398.9343088297,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G307","v":183258.32584769028},-104225.81086205489,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G307","v":115084.44884185497},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G307","v":-33885.517630208269},3362848.9551282688,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L307","v":470678.78348437371},-163733.52460572505,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L307","v":122070.32192423951},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L307","v":-35942.441288250287},4243629.1740957797,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q307","v":665152.55901963543},-212249.78042829788,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q307","v":154042.35703747437},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q307","v":-45356.301895880373},5441480.5843259636,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V307","v":274391.61356620752},-87540.227535547237,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V307","v":197523.97313599626},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V307","v":-58159.048780658013},6367156.1508501004,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA307","v":949601.16215372097},-272066.66282507579,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA307","v":231125.69474489742},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA307","v":-68052.755023700549},6576684.028041386,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF307","v":979336.14900777233},-642793.56170731212,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF307","v":238731.48845199752},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF307","v":-70292.208393354565},8472299.3543917164,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK307","v":1327230.5633277658},-1284913.6602320003,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK307","v":307541.70747156721},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK307","v":-90552.720679686317},11590579.196279377,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP307","v":980082.53727602493},-945729.41606270848,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP307","v":420734.25023166102},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP307","v":-123881.18461990115},12126356.91551481,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU307","v":1714981.6269004545},-785128.99535598012,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU307","v":440182.80695829209},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU307","v":-129607.62653689699},-184597.7173914829,160231.44619728212,393073.13951463788,561588.83373293153,326216.31038599857,840607.43904984207,504981.86735910317,259305.88988764639,331206.18682507635,1240427.8119658695,{"$f":"BI307*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":17290531.807069488},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ307:BI307)+Monte_Carlo!BJ307/(1+Analise_Fundamentalista!$C$10)^10","v":10875240.28968142},{"$f":"(BK307+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":69.133272449417106},0.85508604371607522]
["Tent283",2513237.0772108338,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B308","v":289745.51232670603},-356110.74281838513,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B308","v":91229.687440826296},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B308","v":-26861.710798324759},2444352.8762537832,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G308","v":288298.13362574793},-19178.174799719869,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G308","v":88729.213378945511},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G308","v":-26125.470074574387},3401234.6376457117,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L308","v":169427.27870192719},-433339.60218217463,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L308","v":123463.70969892391},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L308","v":-36352.711020433366},3993005.2577106012,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q308","v":253979.33668184295},-463436.42807606992,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q308","v":144944.79049099074},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q308","v":-42677.610250700003},5317889.1985939257,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V308","v":613279.05028959806},-130347.06061507775,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V308","v":193037.64608275006},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V308","v":-56838.092595982205},5962606.5810560882,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA308","v":968833.25144395209},-211015.88829103336,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA308","v":216440.67710717124},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA308","v":-63728.891729652132},6990132.0067842016,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF308","v":492505.96534431091},-659394.49207185803,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF308","v":253739.51543670538},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF308","v":-74711.178706917926},8562206.8663060814,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK308","v":1368727.8828643917},-1058975.5813524053,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK308","v":310805.32087473752},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK308","v":-91513.660499307647},8489563.7251951192,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP308","v":1163197.3187879038},-669832.51355207479,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP308","v":308168.39850940788},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP308","v":-90737.243874828215},12134820.740636187,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU308","v":566386.07088853337},-1034890.929635969,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU308","v":440490.04105386493},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU308","v":-129698.08868418886},-1997.2538491775667,331723.70213039912,-176801.32480175685,-107189.91115393623,619131.54316128814,910529.14853043784,12139.810002240338,529043.96188741631,710795.95987040864,-157712.90637775953,{"$f":"BI308*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2198386.7161026346},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ308:BI308)+Monte_Carlo!BJ308/(1+Analise_Fundamentalista!$C$10)^10","v":615630.78515092435},{"$f":"(BK308+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":6.10349186695003},0.23218564706183253]
["Tent284",2913382.6249617143,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B309","v":123670.86543228457},-536201.47922700224,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B309","v":105754.84051260262},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B309","v":-31138.503496628451},2655867.2010534839,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G309","v":283232.18958559423},-2145.5577178801859,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G309","v":96407.114487323648},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G309","v":-28386.154780363428},3698582.8174971212,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L309","v":256505.42014465996},-594625.67895430268,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L309","v":134257.35179298688},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L309","v":-39530.795923764897},3879303.8579886281,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q309","v":521926.8663823118},-635641.95409944176,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q309","v":140817.46670913254},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q309","v":-41462.35915306543},4942838.0963090695,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V309","v":602266.6831727667},-35256.815313798754,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V309","v":179423.41320912194},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V309","v":-52829.511656475566},6099625.4454036681,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA309","v":533732.25258071872},-444670.01219587633,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA309","v":221414.41726136286},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA309","v":-65193.362050177653},6892626.7063513305,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF309","v":923485.50105169974},-157872.02228672127,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF309","v":250200.10478461251},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF309","v":-73669.033019477152},8592799.2236521989,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK309","v":964569.08048589493},-1166040.0890698975,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK309","v":311915.8134836806},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK309","v":-91840.634449804347},10592039.305932291,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP309","v":827331.26352595189},-642621.42899185384,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP309","v":384487.57739701559},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP309","v":-113208.69773105512},14169540.043782132,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU309","v":1529955.6120822788},-759930.62046251143,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU309","v":514349.68913045118},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU309","v":-151445.35716613088},-337914.27677874354,349107.59157467424,-243393.70294042077,-14359.980161062856,693603.76941161428,245283.29559602763,942144.55053011386,18604.170449873636,455988.71420005849,1132929.3235840879,{"$f":"BI309*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":15792092.305272646},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ309:BI309)+Monte_Carlo!BJ309/(1+Analise_Fundamentalista!$C$10)^10","v":9259264.8668646365},{"$f":"(BK309+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":59.205547979804123},0.78128274525923891]
["Tent285",1968164.297778548,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B310","v":269990.14244556858},-242005.14827083488,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B310","v":71443.723056083007},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B310","v":-21035.92241651471},3063814.1508773146,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G310","v":499946.20846157451},-130106.51890681725,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G310","v":111215.45591373992},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G310","v":-32746.329587026594},3042157.957080726,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L310","v":475051.18250253989},-6418.5242349380769,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L310","v":110429.34313148964},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L310","v":-32514.866180716344},4249151.2297961237,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q310","v":316291.50803606794},-73753.146078592748,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q310","v":154242.8058610817},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q310","v":-45415.322138968419},4819371.8763452824,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V310","v":553541.87816306425},-463936.95925292501,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V310","v":174941.62963250169},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V310","v":-51509.893255130701},6321774.9017804703,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA310","v":968864.7924801748},-764581.63601176906,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA310","v":229478.37018254801},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA310","v":-67567.716027885632},6811416.6759140361,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF310","v":997270.57357413403},-1112719.389929232,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF310","v":247252.20712663411},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF310","v":-72801.052687931704},8601971.4966348,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK310","v":687182.38051130751},-420915.14964970469,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK310","v":312248.76400590246},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK310","v":-91938.668553493175},9230981.0469743945,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP310","v":911560.33664103306},-694321.17226273159,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP310","v":335081.60583969415},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP310","v":-98661.580921695946},12879151.981110524,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU310","v":724337.48283343762},-2628200.9594567763,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU310","v":467509.02268383384},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU310","v":-137653.56996412014},78392.794814302004,448308.81588147057,546547.13521837513,351365.8456795885,213036.65528751022,366193.81062306813,59002.338083604482,486577.32631401211,453659.18929629971,-1574008.0239036251,{"$f":"BI310*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-21940362.461525541},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ310:BI310)+Monte_Carlo!BJ310/(1+Analise_Fundamentalista!$C$10)^10","v":-9095752.3721706923},{"$f":"(BK310+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-53.558267119875978},7.6294193052200004E-3]
["Tent286",2313070.0601676679,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B311","v":325465.78614641103},-20634.122203573395,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B311","v":83963.689908640983},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B311","v":-24722.307169462169},3105712.9536733208,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G311","v":385601.96614963433},-358141.34203481418,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G311","v":112736.36881045181},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G311","v":-33194.147874329356},3268279.2486482915,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L311","v":162648.74267672317},-11113.975257106678,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L311","v":118637.47237662986},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L311","v":-34931.671501037534},5107104.4858796056,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q311","v":259862.60634218101},-431652.57438525377,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q311","v":185386.22965546543},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q311","v":-54585.206051779336},4621950.7805349752,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V311","v":472825.90345852933},-715606.56392798841,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V311","v":167775.30814683117},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V311","v":-49399.838286886268},5716676.0029376596,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA311","v":413493.73431921401},-928397.74952421419,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA311","v":207513.47721133594},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA311","v":-61100.362918827232},8269669.0261456808,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF311","v":1220689.7550722561},-485638.97390446486,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF311","v":300186.29254492075},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF311","v":-88386.988952397296},8365655.4936962184,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK311","v":935004.44495868986},-684735.06100181933,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK311","v":303670.57005800866},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK311","v":-89412.901213232137},10704573.182342736,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP311","v":1731283.1458880201},-1668173.394709107,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP311","v":388572.52046288148},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP311","v":-114411.47023133453},10888778.79800283,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU311","v":1711708.8964783624},-2315264.5508309063,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU311","v":395259.12432285852},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU311","v":-116380.27692297388},364073.04668201646,107002.84505094262,235240.5682952088,-40988.944439386665,-124405.19060951417,-368490.90091249149,946850.08476031467,464527.05280164705,337270.80141046003,-324676.80695265922,{"$f":"BI311*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4525724.5955616962},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ311:BI311)+Monte_Carlo!BJ311/(1+Analise_Fundamentalista!$C$10)^10","v":-1046595.0979849785},{"$f":"(BK311+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-4.1083717177496313},0.1534603942388077]
["Tent287",2656545.8706957926,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B312","v":347304.48534636683},-146450.05679367049,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B312","v":96431.749974323597},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B312","v":-28393.408464396904},3268378.009137731,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G312","v":388428.66794033331},-70626.516841797289,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G312","v":118641.05735023413},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G312","v":-34932.727062301397},3539485.5299902908,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L312","v":438170.30116307409},-369447.61386476934,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L312","v":128482.17206818379},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L312","v":-37830.349370370408},3991223.3881174857,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q312","v":148570.82196792064},-57862.124700321081,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q312","v":144880.1092050451},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q312","v":-42658.565463352003},4889284.525975924,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V312","v":501911.87098615948},-689122.79705066443,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V312","v":177479.43604630875},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V312","v":-52257.126133617065},5442060.7808503602,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA312","v":740371.24616655894},-477343.28917736694,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA312","v":197545.0340808848},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA312","v":-58165.249974881139},7005345.5306342654,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF312","v":498767.35897086922},-1039531.011943506,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF312","v":254291.76139801959},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF312","v":-74873.78225975798},7808148.1149307881,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK312","v":690849.9433311139},-254631.83808035907,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK312","v":283433.23376692948},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK312","v":-83454.210681358847},9652916.0854826961,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP312","v":1268010.9368248824},-81277.724998224439,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP312","v":350397.71032998938},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP312","v":-103171.26171658072},12092739.090206698,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU312","v":677049.55562516488},-1617860.6102749056,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU312","v":438962.49084760383},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU312","v":-129248.31610443382},268892.77006262302,401510.48138646875,159374.50999611811,192930.24100929266,-61988.616151813265,402407.7410951957,-361345.67383437511,636197.12833632552,1433959.6604400666,-631096.87990657066,{"$f":"BI312*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-8796965.5066611152},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ312:BI312)+Monte_Carlo!BJ312/(1+Analise_Fundamentalista!$C$10)^10","v":-2527437.8989106156},{"$f":"(BK312+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-13.205910642428247},0.10025637296458556]
["Tent288",2312702.2935554003,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B313","v":124270.43281847259},-5928.4624445081427,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B313","v":83950.340100382702},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B313","v":-24718.376445827067},3128243.8581063673,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G313","v":157971.08777542892},-118098.37543063847,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G313","v":113554.23330394684},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G313","v":-33434.96026898687},3339772.330223015,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L313","v":180507.82088471772},-591544.53958723077,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L313","v":121232.64795532294},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L313","v":-35695.79618261056},3923359.0718714586,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q313","v":415193.67892943881},-340953.10403199296,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q313","v":142416.65662603834},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q313","v":-41933.225361912017},5232032.3655132735,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V313","v":314294.81538836082},-714039.39691838645,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V313","v":189921.0710020976},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V313","v":-55920.446807136854},6070108.4657884445,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA313","v":849163.96431471978},-603332.97873814008,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA313","v":220342.96051384319},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA313","v":-64877.8818365306},7643773.3050226355,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF313","v":1050363.4164092806},-466078.71153254987,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF313","v":277466.48169763875},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF313","v":-81697.357479438651},7619535.8501599561,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK313","v":386082.69780112396},-779759.49329925096,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK313","v":276586.66997930402},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK313","v":-81438.305315632737},10505809.911016209,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP313","v":1474420.4084693196},-389007.8659014313,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP313","v":381357.47844306566},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP313","v":-112287.0699667851},10926051.003674204,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU313","v":1049131.5681921886},-1043063.8717915301,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU313","v":396612.09325064596},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU313","v":-116778.64571143343},177573.93402852007,119991.98537975043,-325499.86692980066,174724.00616157218,-265743.95733506489,401296.06425389234,780053.82909493078,-198528.43083445571,1354482.9510441688,285901.14393987111,{"$f":"BI313*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3985224.1100072265},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ313:BI313)+Monte_Carlo!BJ313/(1+Analise_Fundamentalista!$C$10)^10","v":3286885.892531795},{"$f":"(BK313+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":22.514313665154113},0.39528559373734451]
["Tent289",2493104.0860625166,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B314","v":199174.61973210782},-265144.60018843767,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B314","v":90498.866418661419},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B314","v":-26646.527523083765},2657276.9737068876,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G314","v":395608.37463818747},-109892.68456623783,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G314","v":96458.288775534995},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G314","v":-28401.222561135288},4089613.5029201708,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L314","v":412811.3151452826},-66749.401850644121,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L314","v":148451.63833061315},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L314","v":-43710.168128778532},4344059.2016295763,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q314","v":668968.8828077052},-418026.0878008107,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q314","v":157687.93433086286},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q314","v":-46429.70733762825},4355116.9077942465,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V314","v":266083.59963863523},-88406.407433515458,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V314","v":158089.32546358279},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V314","v":-46547.893125901697},4515370.6059403652,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA314","v":565679.03850763384},-451770.37527851807,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA314","v":163906.48251799485},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA314","v":-48260.699503380572},7846279.6218627058,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF314","v":738959.98642595368},-263204.25357504596,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF314","v":284817.39505063428},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF314","v":-83861.76376132782},8365868.9476726269,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK314","v":1363007.0230987836},-573888.8176746621,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK314","v":303678.3183678388},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK314","v":-89415.182629114075},10678302.68936393,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP314","v":779340.7758969547},-1212078.4646422712,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP314","v":387618.9101230115},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP314","v":-114130.68876772933},11407375.913673073,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU314","v":506498.1617726711},-803589.09592083946,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU314","v":414084.03073511634},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU314","v":-121923.09095683305},-2117.6415607521994,353772.75628634932,450803.38349647314,362201.0220001291,289218.62454280083,229554.44624373002,676711.36414021417,1003381.3411628462,-159249.46739003429,-4929.9943698850839,{"$f":"BI314*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-68720.020334014407},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ314:BI314)+Monte_Carlo!BJ314/(1+Analise_Fundamentalista!$C$10)^10","v":2117080.0819039424},{"$f":"(BK314+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":15.327626536817565},0.31929014405820655]
["Tent290",2400406.0175136961,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B315","v":168313.64012654696},-114450.26884039392,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B315","v":87133.956718434303},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B315","v":-25655.761975535377},3201639.6066551483,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G315","v":507460.85562763613},-245334.76182000869,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G315","v":116218.47507417481},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G315","v":-34219.420831510448},4093639.1433801218,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L315","v":637717.19180776051},-75342.205323992355,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L315","v":148597.76776831746},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L315","v":-43753.194547095278},4423352.043411226,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q315","v":251128.26130774364},-332199.94266240892,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q315","v":160566.23866499393},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q315","v":-47277.196579144525},4943892.6424573306,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V315","v":785143.03223692358},-340424.40620899509,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V315","v":179461.69289087981},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V315","v":-52840.782743439442},6670164.3349208347,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA315","v":358909.43748698308},-963223.25613279745,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA315","v":242124.79314888237},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA315","v":-71291.334576675537},6849964.090800547,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF315","v":396368.56615843676},-1562651.4971674404,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF315","v":248651.46573364583},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF315","v":-73213.051030664108},8264010.9119678717,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK315","v":403095.60165252769},-526060.34839907382,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK315","v":299980.90484289028},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK315","v":-88326.514503692728},9381261.1498478986,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP315","v":326207.0481460708},-820073.39171034517,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP315","v":340536.72463371581},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP315","v":-100267.78858858686},11175652.086289329,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU315","v":396576.21943018067},-349535.79962681298,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU315","v":405672.53126437322},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU315","v":-119446.4052144872},115341.56602905194,344125.14805029181,667219.55970499036,32217.360731184119,571339.53617536894,-433480.36007360765,-990844.51630602195,88689.643592651424,-253597.4075191454,333266.54585325369,{"$f":"BI315*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":4645458.4101718105},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ315:BI315)+Monte_Carlo!BJ315/(1+Analise_Fundamentalista!$C$10)^10","v":2773227.5511542344},{"$f":"(BK315+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":19.358660173948142},0.36122152961526854]
["Tent291",2049497.0413765823,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B316","v":122024.89881209197},-41921.875253694809,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B316","v":74396.075161833476},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B316","v":-21905.214317694721},2723797.7421317566,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G316","v":162231.39276456324},-487856.11024710583,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G316","v":98872.971006174121},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G316","v":-29112.202698947916},3590368.5985180722,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L316","v":134320.18558886487},-15641.531680200347,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L316","v":130329.21088513907},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L316","v":-38374.192322441399},4395363.1839687796,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q316","v":672243.74095855828},-189933.93539877623,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q316","v":159550.25218209779},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q316","v":-46978.049055524381},4576769.3266653121,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V316","v":514912.37654515664},-877441.82466229389,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V316","v":166135.23608517516},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V316","v":-48916.934720684854},6466799.153591699,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA316","v":836348.11244698067},-1525330.330303065,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA316","v":234742.70329463197},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA316","v":-69117.748671530993},6943413.1036221469,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF316","v":566433.47448747279},-402189.71084446687,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF316","v":252043.63446642197},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF316","v":-74211.842740194581},8554847.751537824,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK316","v":1102583.6536939773},-709109.55145759939,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK316","v":310538.18740522244},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK316","v":-91435.005598650197},9679935.5982403606,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP316","v":1107115.9153312284},-93226.410365000003,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP316","v":351378.50984390581},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP316","v":-103460.04877299861},11716568.605044514,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU316","v":788690.8619495962},-44238.299224632923,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU316","v":425307.62474006746},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU316","v":-125227.77109699421},132593.88440253591,-255863.94917531643,210633.6724713622,594882.00868635543,-245311.14675264695,-523357.26323298336,342075.55536923331,612577.28404295014,1261807.9660371356,1044532.4163680365,{"$f":"BI316*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":14559912.954631191},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ316:BI316)+Monte_Carlo!BJ316/(1+Analise_Fundamentalista!$C$10)^10","v":8607528.8591793124},{"$f":"(BK316+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":55.201616100724394},0.74627494758983093]
["Tent292",2591151.9089862625,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B317","v":280291.06888549129},-153851.61047410074,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B317","v":94057.970460494893},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B317","v":-27694.471741185909},3013057.2207869901,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G317","v":243540.25215878829},-723157.92220930848,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G317","v":109372.99588098603},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G317","v":-32203.834814265167},4134047.7185511128,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L317","v":150074.7864222386},-999160.38040893059,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L317","v":150064.5858875495},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L317","v":-44185.085143433345},4406322.712111773,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q317","v":378101.29187803832},-579019.40272578457,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q317","v":159948.07948460354},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q317","v":-47095.185508003386},4888402.9157150798,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V317","v":661998.52253574668},-492973.56537208502,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V317","v":177447.43388094573},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V317","v":-52247.703401444931},5645408.9240626823,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA317","v":334882.44675423455},-58602.410082434668,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA317","v":204926.5054570435},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA317","v":-60338.653775054139},6837662.3039868698,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF317","v":991446.08654591697},-192690.44274454273,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF317","v":248204.91487851483},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF317","v":-73081.568393117486},9788240.3148437813,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK317","v":1218829.6962204466},-346991.58598704409,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK317","v":355309.93578604684},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK317","v":-104617.61962131836},9834430.2998853829,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP317","v":1537459.3311291281},-1057858.6742269171,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP317","v":356986.61720080551},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP317","v":-105111.30246215223},9631982.4215840679,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU317","v":451268.89532617427},-1018035.5121476883,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU317","v":349637.82514773565},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU317","v":-102947.52077678114},192802.95713069953,-402448.50898379937,-743206.09324257576,-88065.216871146098,294224.68764316244,420867.88835378923,973878.99028677156,1122530.4263981311,731475.97164086439,-320076.31245055946,{"$f":"BI317*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4461597.5292790253},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ317:BI317)+Monte_Carlo!BJ317/(1+Analise_Fundamentalista!$C$10)^10","v":-1055449.8463569838},{"$f":"(BK317+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-4.1627707518214443},0.15309494215021621]
["Tent293",2108356.4100443614,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B318","v":167746.98493937752},-327723.8341295555,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B318","v":76532.651076305134},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B318","v":-22534.308704874664},3140529.2054978558,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G318","v":144100.2873291279},-516952.17486128327,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G318","v":114000.18741340606},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G318","v":-33566.267200465598},3546522.1230541999,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L318","v":581946.74958973343},-55720.466351374795,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L318","v":128737.5981048636},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L318","v":-37905.557129161709},4193194.6326040369,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q318","v":376846.90034203953},-397902.07649391302,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q318","v":152211.59960585978},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q318","v":-44817.252842338312},4521801.5614861548,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V318","v":436565.19635920826},-81190.686212201166,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V318","v":164139.92410999909},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V318","v":-48329.434152250062},5304789.1480944548,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA318","v":499997.09424362931},-542617.0822985121,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA318","v":192562.11851578765},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA318","v":-56698.078042181827},7553878.013469846,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF318","v":608451.37633491226},-883795.52047271875,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF318","v":274203.31188961392},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF318","v":-80736.54827217439},9210586.758462118,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK318","v":1256845.7951900093},-582069.56878980284,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK318","v":334341.29980831174},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK318","v":-98443.604876012934},10091001.756209644,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP318","v":1607937.6956879222},-128282.65716351916,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP318","v":366300.07751019928},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP318","v":-107853.56196539651},13417616.462663177,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU318","v":1238045.0352460225},-796479.90572609007,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU318","v":487055.10800760775},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU318","v":-143408.72824576116},-105978.50681874751,-292417.96731921489,617058.32421406056,86339.170611647976,471185.00010475609,93244.052418723033,-81877.380520366962,910673.9213325053,1738101.5540692057,785211.50928177906,{"$f":"BI318*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":10945195.23469634},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ318:BI318)+Monte_Carlo!BJ318/(1+Analise_Fundamentalista!$C$10)^10","v":7506473.8721029861},{"$f":"(BK318+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":48.437298782993523},0.68107026256144965]
["Tent294",2690326.2394610122,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B319","v":338688.59367607668},-227351.57510171237,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B319","v":97657.966359570841},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B319","v":-28754.456176393542},2830311.5099801621,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G319","v":368394.10921292676},-354638.73155028687,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G319","v":102739.38609174927},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G319","v":-30250.631720995862},3836420.0256319437,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L319","v":156982.13306421871},-171141.05673943437,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L319","v":139260.79756015321},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L319","v":-41004.01277852941},4273966.7761738729,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q319","v":662031.77285029576},-577815.69329908805,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q319","v":155143.60211315192},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q319","v":-45680.552998462699},4541193.9420502288,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V319","v":504167.55558831547},-578658.27845336508,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V319","v":164843.86120914354},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V319","v":-48536.701712929738},5745144.2029192615,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA319","v":852200.13841218525},-277932.72833698516,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA319","v":208546.86359970117},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA319","v":-61404.633678553299},7051021.0792281814,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF319","v":417856.65877350478},-248218.80914470094,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF319","v":255949.76893725886},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF319","v":-75361.966756163005},7814562.859140696,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK319","v":1142851.9005635229},-148226.5483328485,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK319","v":283666.08689272066},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK319","v":-83522.772061968033},9764659.7545035556,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP319","v":729099.92894659238},-557596.64584590308,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP319","v":354453.96912495262},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP319","v":-104365.58840704687},10274011.041891752,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU319","v":642896.97537581436},-1039655.3247152725,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU319","v":372943.2549815728},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU319","v":-109809.58217135991},180240.52875754162,86244.132033393296,84097.861106408149,193679.12866589695,41816.436631164186,721409.63999634795,350225.65180989972,1194768.6670614271,421591.663818595,-133624.67652924528,{"$f":"BI319*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1862616.8306212239},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ319:BI319)+Monte_Carlo!BJ319/(1+Analise_Fundamentalista!$C$10)^10","v":1077168.2735531265},{"$f":"(BK319+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":8.9389415604035438},0.25747945641510089]
["Tent295",2310150.2746312092,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B320","v":239737.58531052433},-34705.114334792102,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B320","v":83857.702644526216},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B320","v":-24691.100231054064},2922564.7413967536,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G320","v":417665.08394505858},-460650.66846485116,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G320","v":106088.14834894234},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G320","v":-31236.642808049201},3406968.1813509497,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L320","v":197645.15127165226},-423912.09635344631,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L320","v":123671.8354682356},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L320","v":-36413.991666917609},4353119.9577194313,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q320","v":601948.6421774698},-639540.2273917913,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q320","v":158016.83682619466},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q320","v":-46526.54953843246},4609965.5182021009,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V320","v":684486.30215324473},-404872.02997513261,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V320","v":167340.24702727378},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V320","v":-49271.738692324732},5692658.2405868582,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA320","v":721264.73541103187},-91643.475130935418,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA320","v":206641.64025963724},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA320","v":-60843.658848948508},7396408.7086812435,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF320","v":1196419.8649135316},-440028.43453469977,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF320","v":268487.22740731289},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF320","v":-79053.501748947456},8223141.2693917872,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK320","v":462724.41933957807},-512468.1901882579,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK320","v":298497.35012700479},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK320","v":-87889.695976199073},9588056.8740638923,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP320","v":640521.95381484041},-220575.88658188508,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP320","v":348043.34207756701},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP320","v":-102478.0404540356},13308828.356650768,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU320","v":577324.39687569637},-280371.51500589546,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU320","v":483106.13518734125},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU320","v":-142245.99088663948},264199.07338920439,31865.921021100559,-139009.10128047605,73898.702073440698,397682.78051306121,775419.24169078516,945825.15603719722,160863.88330212591,665511.36885648675,637813.02617050277,{"$f":"BI320*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":8890582.998527417},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ320:BI320)+Monte_Carlo!BJ320/(1+Analise_Fundamentalista!$C$10)^10","v":6503471.8872735128},{"$f":"(BK320+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":42.275368838226697},0.61626392483195114]
["Tent296",2627648.8572492367,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B321","v":331585.94967443851},-359611.58535109152,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B321","v":95382.797796828119},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B321","v":-28084.554506616631},2719797.7287633619,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G321","v":229402.54235869803},-378125.17101472121,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G321","v":98727.771823547562},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G321","v":-29069.45018536074},3286623.8665916133,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L321","v":367272.83660859196},-660292.22392099863,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L321","v":119303.37603385583},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L321","v":-35127.740477724015},5035182.1187611129,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q321","v":272518.30950354732},-97484.181322677716,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q321","v":182775.47115133484},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q321","v":-53816.493126529975},4979296.759199149,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V321","v":816452.28440049465},-382012.26236540166,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V321","v":180746.85079888711},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V321","v":-53219.185224292654},5958413.2134489957,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA321","v":513285.69414652372},-414322.45141732058,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA321","v":216288.45922864779},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA321","v":-63684.072628042428},8092839.8552451162,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF321","v":1198310.2524115879},-1628004.3175887929,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF321","v":293767.45122749824},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF321","v":-86497.022385968172},8805862.6683979016,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK321","v":603986.03529037081},-644918.72835982463,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK321","v":319649.94714161148},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK321","v":-94117.876293142705},9820547.8959730044,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP321","v":1484003.2930728577},-1148351.3355964902,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP321","v":356482.6904597361},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP321","v":-104962.9260425692},10909792.144573061,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU321","v":466963.04528212751},-1676744.1938827685,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU321","v":396021.9019601419},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU321","v":-116604.86951855222},39272.607613558481,-79064.307017836356,-208843.75175627484,303993.10620567447,561967.68760968745,251567.62932980852,-222423.63633567496,184599.37777901496,587171.72189353441,-930364.11615905119,{"$f":"BI321*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-12968501.824471178},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ321:BI321)+Monte_Carlo!BJ321/(1+Analise_Fundamentalista!$C$10)^10","v":-5756603.9774541678},{"$f":"(BK321+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-33.044251400433531},3.2625164098526144E-2]
["Tent297",2874915.9977731109,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B322","v":161479.59459917329},-217352.54877623171,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B322","v":104358.51447271557},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B322","v":-30727.368620298374},3001404.978957695,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G322","v":465881.14377214824},-74245.066382454519,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G322","v":108950.02329725696},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G322","v":-32079.294573708939},3949226.3364026677,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L322","v":262140.30947039844},-249213.83594945565,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L322","v":143355.62990457614},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L322","v":-42209.697082499646},4541063.2294344958,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q322","v":224034.0312794869},-316515.69490585139,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q322","v":164839.11638376035},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q322","v":-48535.304644378848},5069260.2521497216,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V322","v":464578.78334988514},-371153.40832924558,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V322","v":184012.49629544097},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V322","v":-54180.723374417074},6337075.1769643044,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA322","v":927906.64228667214},-490547.76133987319,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA322","v":230033.76518902663},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA322","v":-67731.246787020806},6690247.2748238547,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF322","v":814819.32871496724},-388273.95648761943,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF322","v":242853.79732714265},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF322","v":-71505.982899568233},8682945.6673906725,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK322","v":504997.35397874354},-1114582.2753405366,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK322","v":315188.10003425542},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK322","v":-92804.127994905022},9100043.8382400554,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP322","v":609413.71039955912},-745651.25955859222,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP322","v":330328.62780370843},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP322","v":-97262.111899989075},10720194.991061009,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU322","v":1475068.7569087546},-1391514.7227521476,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU322","v":389139.58703194949},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU322","v":-114578.43757068427},17758.191675358779,468506.80611324171,114072.40634301928,23822.148113017014,223257.14794166348,599661.39934880473,597893.1866549222,-387200.94932244264,96828.966744686244,358115.18361787219,{"$f":"BI322*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":4991827.7494327286},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ322:BI322)+Monte_Carlo!BJ322/(1+Analise_Fundamentalista!$C$10)^10","v":3799015.761745757},{"$f":"(BK322+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":25.660577007051227},0.43006486248890563]
["Tent298",2449236.5970415804,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B323","v":376133.64239991916},-339855.33326973225,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B323","v":88906.490853107811},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B323","v":-26177.667734958723},3271565.1069155489,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G323","v":292070.41188180161},-349163.15867699729,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G323","v":118756.74796165721},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G323","v":-34966.79105871862},3587301.3755148742,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L323","v":200166.48184918577},-369639.55469630868,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L323","v":130217.87168899622},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L323","v":-38341.409558724845},4404142.4300769903,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q323","v":294771.50932891929},-165612.31929885357,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q323","v":159868.93595677256},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q323","v":-47071.882451555524},4810718.2394478451,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V323","v":424840.51548702404},-327769.85993894486,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V323","v":174627.50543127203},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V323","v":-51417.402381985281},6235030.8818246806,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA323","v":693054.48940313386},-25533.441196499411,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA323","v":226329.59050724973},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA323","v":-66640.58790349777},8235144.803188459,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF323","v":923739.46113984578},-151276.20259452864,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF323","v":298933.07449474768},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF323","v":-88017.990857859011},7044338.7710887743,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK323","v":1139913.9574131668},-109523.92711842737,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK323","v":255707.20332796191},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK323","v":-75290.545627478539},10641113.115805497,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP323","v":389978.84708377707},-143673.44419438255,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP323","v":386268.94071401376},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP323","v":-113733.20315895091},12333774.282887647,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU323","v":1792282.2085754029},-89391.507150842343,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU323","v":447711.98984629207},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU323","v":-131824.52258201755},99007.132248335998,26697.210107742911,-77596.61071685153,241956.24353528273,220280.75859736593,827210.05081038643,983378.34218220564,1210806.6879952229,518841.14044445741,2018778.1686888349,{"$f":"BI323*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":28140088.282777254},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ323:BI323)+Monte_Carlo!BJ323/(1+Analise_Fundamentalista!$C$10)^10","v":16755987.05757813},{"$f":"(BK323+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":105.26156546855229},0.98144774541896818]
["Tent299",2865158.4271203429,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B324","v":305704.47668005968},-205337.20356823073,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B324","v":104004.31783567498},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B324","v":-30623.078800867665},2691138.5292376406,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G324","v":235691.88653828576},-238396.42967726898,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G324","v":97687.4522139318},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G324","v":-28763.138004806024},3658847.320326725,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L324","v":174051.40875540895},-162735.80850461527,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L324","v":132814.96618598155},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L324","v":-39106.099247475453},4705189.398969424,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q324","v":539357.32610177412},-898038.83254447661,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q324","v":170796.8428884754},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q324","v":-50289.500354946991},4776517.8611200266,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V324","v":665145.10563393787},-748110.31365910219,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V324","v":173386.04283568292},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V324","v":-51051.865568858724},6094959.4217313416,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA324","v":219070.47566764601},-24901.387288676968,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA324","v":221245.04212159678},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA324","v":-65143.491156738797},6694981.8497261796,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF324","v":651586.25388340454},-70434.542504588549,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF324","v":243025.66085423323},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF324","v":-71556.586474906377},7960507.397123144,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK324","v":393934.80959503946},-716428.53364599531,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK324","v":288963.82609311905},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK324","v":-85082.64080949995},9804520.9683857486,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP324","v":1023990.2630468123},-982875.47115891089,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP324","v":355900.91820765525},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP324","v":-104791.62875520294},11700036.278187465,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU324","v":1814823.8143650915},-732436.10408552329,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU324","v":424707.50665908161},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU324","v":-125051.07205539395},173748.51214663626,66219.771070142553,105024.46718929979,-238174.16390917409,39368.969241659877,350270.63934382709,752620.78575814283,-118612.53876733675,292224.0813403537,1382044.1448832559,{"$f":"BI324*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":19264545.67961235},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ324:BI324)+Monte_Carlo!BJ324/(1+Analise_Fundamentalista!$C$10)^10","v":10714996.019493476},{"$f":"(BK324+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":68.148813812362391},0.84862139905066725]
["Tent300",2285393.1949647432,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B325","v":198763.79450323232},-94019.416082403783,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B325","v":82959.028715035296},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B325","v":-24426.49426918845},2995904.7177311331,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G325","v":337832.30095481878},-115038.94314164663,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G325","v":108750.36560595034},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G325","v":-32020.507271976501},2876250.5936888237,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L325","v":213936.40316238004},-329047.14358468814,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L325","v":104406.95986983084},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L325","v":-30741.6329051307},4845382.3290860839,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q325","v":767958.57129220373},-476461.33238473348,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q325","v":175885.80059641693},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q325","v":-51787.895384572585},4673373.6188176638,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V325","v":210174.2234064893},-1502645.6527313953,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V325","v":169641.9404301079},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V325","v":-49949.450348121478},5425079.3214609539,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA325","v":479765.47927036358},-411552.72348552005,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA325","v":196928.61263523911},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA325","v":-57983.750563151159},6554477.4390191203,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF325","v":939662.83411976206},-326676.31092101376,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF325","v":237925.39650229714},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF325","v":-70054.862311863777},8615593.9632387776,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK325","v":453519.75807535637},-574283.73023202678,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK325","v":312743.25510732818},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK325","v":-92084.266739034036},10452634.178778773,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP325","v":966300.01983680285},-736096.96768877818,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP325","v":379427.21668007981},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP325","v":-111718.72281251011},13195530.411358325,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU325","v":1626574.5688624824},-1593539.1646390646,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU325","v":478993.45666988584},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU325","v":-141035.05194733833},163276.91286667541,299523.21614714601,-41445.413457607952,415595.14411931462,-1172778.9392429197,207157.61785693147,780857.05738918157,99895.016211623733,497911.54601559439,370993.80894596537,{"$f":"BI325*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":5171345.0729872668},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ325:BI325)+Monte_Carlo!BJ325/(1+Analise_Fundamentalista!$C$10)^10","v":3415513.3307593903},{"$f":"(BK325+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":23.304534696938028},0.40395421679989629]
["Tent301",2550951.0659536649,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B326","v":178970.7734494177},-20993.96923393933,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B326","v":92598.692950236393},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B326","v":-27264.801405194801},2836679.154063107,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G326","v":296049.11866233638},-254004.18888047102,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G326","v":102970.52949827031},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G326","v":-30318.689691083011},3653502.7386265364,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L326","v":373394.1648707643},-101174.99927071121,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L326","v":132620.95961078361},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L326","v":-39048.975862948668},3742568.0750157218,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q326","v":179669.16563910639},-472071.37441665219,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q326","v":135854.00231665318},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q326","v":-40000.914432507307},5224280.0481441608,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V326","v":223744.00666383721},-43521.648638600673,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V326","v":189639.664406222},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V326","v":-55837.589320640975},6031504.7539149113,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA326","v":511515.51067563868},-103624.26309699321,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA326","v":218941.65834453629},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA326","v":-64465.281786383508},7203731.2309409138,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF326","v":898011.39658054453},-495292.69731786393,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF326","v":261493.09771277374},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF326","v":-76994.147010255125},9142540.6573104225,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK326","v":307681.98611135775},-580097.18677133415,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK326","v":331871.24849642935},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK326","v":-97716.32184065404},9269258.6393209621,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP326","v":403603.41507447051},-597867.20462849259,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP326","v":336471.06997637643},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP326","v":-99070.695376115327},13362229.899673807,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU326","v":446269.23348025634},-1883085.1580175841,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU326","v":485044.59380830685},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU326","v":-142816.75152751824},223310.69576051994,114696.76958905265,365791.14934788801,-196549.12089339996,314024.43311081757,562367.62413679832,587217.64996519918,-38260.274004201085,43136.585046239023,-1094588.0822565393,{"$f":"BI326*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-15257647.296622077},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ326:BI326)+Monte_Carlo!BJ326/(1+Analise_Fundamentalista!$C$10)^10","v":-6388653.2857167693},{"$f":"(BK326+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-36.927238291844944},2.5361048669667586E-2]
["Tent302",2380778.7860068027,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B327","v":302656.98994265019},-327830.65877774754,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B327","v":86421.494606547189},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B327","v":-25445.98430621377},3125612.607513221,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G327","v":513855.85506613745},-206480.24123395947,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G327","v":113458.71976430989},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G327","v":-33406.837218793189},3451555.1001632418,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L327","v":119462.21207766318},-290030.67439836758,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L327","v":125290.32610092559},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L327","v":-36890.540787326638},4526734.8026743019,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q327","v":431718.85082974355},-771718.58295801631,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q327","v":164318.99915856728},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q327","v":-48382.1610912627},4751802.7398640038,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V327","v":205829.51634713131},-1249.6644332050021,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V327","v":172488.8919828269},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V327","v":-50787.708062372469},6247557.6931520179,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA327","v":224991.75084710401},-545006.20570612676,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA327","v":226784.30967894502},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA327","v":-66774.475623900784},6047247.5678307638,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF327","v":660419.34298394958},-945477.96791618108,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF327","v":219513.11736286979},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF327","v":-64633.542440499266},8567429.6937657427,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK327","v":560030.89814578497},-1073638.7651568681,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK327","v":310994.90781065484},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK327","v":-91569.482563227954},10707612.488261227,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP327","v":435645.87430569466},-1350589.8003285613,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP327","v":388682.84627794096},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP327","v":-114443.95461466248},11458042.069739703,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU327","v":1603163.4019719705},-785540.3995048448,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU327","v":415923.19570037164},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU327","v":-122464.61552841665},35801.841465236081,387427.49637769465,-82168.677007105463,-224062.89406096819,326281.03583438072,-160004.62080397853,-130179.05000986098,-294182.44176365627,-640705.03435958817,1111081.5826390807,{"$f":"BI327*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":15487552.971279824},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ327:BI327)+Monte_Carlo!BJ327/(1+Analise_Fundamentalista!$C$10)^10","v":7574534.6233741725},{"$f":"(BK327+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":48.855429143316321},0.68529925173765038]
["Tent303",2633220.6988437069,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B328","v":361294.19468849106},-26068.185571729133,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B328","v":95585.053832178935},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B328","v":-28144.106865955066},3090574.1727065556,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G328","v":332153.9382868681},-339842.32523295889,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G328","v":112186.83599146051},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G328","v":-33032.34318035288},3491873.13828651,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L328","v":489611.68304147315},-225322.89168892114,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L328","v":126753.85775480964},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L328","v":-37321.463715308018},4439062.4689917164,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q328","v":269823.51324667741},-513418.88538445201,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q328","v":161136.5219973014},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q328","v":-47445.111063730306},4672956.5097529199,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V328","v":234482.44319513068},-551947.25867689203,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V328","v":169626.79950689364},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V328","v":-49944.99224778144},6220165.8924086913,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA328","v":330629.68323962786},-177107.18663738787,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA328","v":225789.99623238851},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA328","v":-66481.709518989926},7980222.3090973059,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF328","v":905602.43146976724},-1189794.1236457191,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF328","v":289679.47097741393},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF328","v":-85293.35561578162},8351791.6978209326,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK328","v":399274.59377968922},-965050.24811928219,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK328","v":303167.31878262584},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK328","v":-89264.723678074079},10289281.842902437,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP328","v":1046926.4764721176},-1714487.1009012449,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP328","v":373497.58008516463},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP328","v":-109972.79790780091},13165107.69628261,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU328","v":493814.49928615283},-260382.16396151975,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU328","v":477889.12202011264},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU328","v":-140709.89114914948},402666.95608298579,71466.105865016842,353721.18539205368,-129903.9612042035,-197783.00822264916,312830.78331563855,-79805.576814319589,-351873.05923504115,-404035.84225176356,570611.56619559624,{"$f":"BI328*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":7953850.5502794739},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ328:BI328)+Monte_Carlo!BJ328/(1+Analise_Fundamentalista!$C$10)^10","v":4286673.0904784417},{"$f":"(BK328+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":28.656493607569033},0.46369892499908427]
["Tent304",2508032.3031655927,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B329","v":128210.04066127671},-449727.03840492963,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B329","v":91040.755837973134},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B329","v":-26806.081690970888},3220370.749573369,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G329","v":396964.50590962288},-184632.17111777054,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G329","v":116898.40946211372},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G329","v":-34419.621022950298},3523348.6273899828,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L329","v":184709.53446524325},-113417.20624054503,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L329","v":127896.40775894363},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L329","v":-37657.876659872571},4314030.7317943461,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q329","v":654039.00364380598},-16120.423395695059,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q329","v":156597.91065492912},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q329","v":-46108.760269106824},4368083.5601033,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V329","v":457130.92986288312},-744911.16940302332,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V329","v":158560.01071967557},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V329","v":-46686.481907480069},6783347.2650366677,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA329","v":672834.71174421755},-1324664.0419547888,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA329","v":246233.29665288271},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA329","v":-72501.044223109915},6258311.255032124,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF329","v":217431.55540429446},-75525.666182483052,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF329","v":227174.66047318303},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF329","v":-66889.410689873897},8671567.3308198918,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK329","v":304266.60098286316},-247459.13987288656,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK329","v":314775.07012221031},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK329","v":-92682.515279136278},9455575.0471037049,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP329","v":466580.88379544677},-161462.77664164739,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP329","v":343234.29490300413},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP329","v":-101062.0624095816},12583377.755652338,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU329","v":1947432.3303296186},-566827.55610412371,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU329","v":456772.51462167018},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU329","v":-134492.30763121138},-257282.32359665065,294811.12323101575,161530.85932376931,748407.73063393321,-175906.71072794471,-478097.07778079849,302191.13900512055,278900.01595305069,547290.33964722184,1702884.9812159536,{"$f":"BI329*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":23736800.035813391},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ329:BI329)+Monte_Carlo!BJ329/(1+Analise_Fundamentalista!$C$10)^10","v":12970121.045710757},{"$f":"(BK329+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":82.003145746315496},0.92278087199566694]
["Tent305",2540265.120260607,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B330","v":402278.11658285902},-152866.29076076514,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B330","v":92210.796601568305},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B330","v":-27150.589027295267},3245397.8874490787,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G330","v":490718.20691651874},-193960.02909378937,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G330","v":117806.88641665291},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G330","v":-34687.113391984254},3013402.7892879527,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L330","v":185817.21003571007},-324521.71980164369,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L330","v":109385.53990503297},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L330","v":-32207.528282429408},3478924.2374894242,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q330","v":166185.30543377661},-75980.450493120996,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q330","v":126283.81687282033},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q330","v":-37183.064663534708},5190770.366075811,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V330","v":510997.11766742938},-587.70006569914256,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V330","v":188423.27385991917},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V330","v":-55479.434733146678},5915745.0401871987,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA330","v":620825.58385812899},-228512.9655458937,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA330","v":214739.61843458121},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA330","v":-63228.031237899013},6525971.9646610618,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF330","v":554102.54238651926},-484202.35220289533,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF330","v":236890.65706620531},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF330","v":-69750.193160147697},8591767.9213636369,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK330","v":409279.77717917162},-1205231.3192390557,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK330","v":311878.37754646019},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK330","v":-91829.611795367076},10700776.480936853,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP330","v":1301391.7237403949},-439532.87647752598,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP330","v":388434.70143828343},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP330","v":-114370.89073484484},11751713.553943442,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU330","v":673913.8912869615},-365873.12843666389,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU330","v":426583.37493977853},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU330","v":-125603.40356792395},314472.03339636687,379877.95084739802,-61526.498143330056,179305.60714994126,643353.25672850281,543824.20550891745,237040.65408968151,-575902.77630879101,1135922.6579663074,609020.73422215227,{"$f":"BI330*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":8489242.4006070904},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ330:BI330)+Monte_Carlo!BJ330/(1+Analise_Fundamentalista!$C$10)^10","v":6220726.5363043323},{"$f":"(BK330+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":40.538326368488406},0.59729345210464424]
["Tent306",2298094.6481974851,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B331","v":86125.478494887386},-84098.543175852115,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B331","v":83420.087331022805},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B331","v":-24562.248578461575},2815588.9199000988,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G331","v":398737.52937365783},-227058.29023625195,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G331","v":102204.96086640834},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G331","v":-30093.275313787421},3262971.5690079881,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L331","v":127700.88445074705},-22224.738389113023,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L331","v":118444.8053341882},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L331","v":-34874.942529146741},4253574.6711880155,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q331","v":280624.07318886282},-660474.74247507006,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q331","v":154403.37534306746},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q331","v":-45462.600290512404},5979830.3352492722,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V331","v":450335.3026591051},-624099.78520816471,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V331","v":217065.89377528822},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V331","v":-63912.980810699824},5846645.1128167817,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA331","v":846627.51399258524},-1198698.7222286197,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA331","v":212231.31357414878},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA331","v":-62489.484810249887},8232614.3781554122,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF331","v":702642.91190064116},-689921.07171958545,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF331","v":298841.22089010745},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF331","v":-87990.945440595795},8680095.0481230039,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK331","v":1340401.7811670224},-172395.41804494269,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK331","v":315084.62348317303},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK331","v":-92773.660311987813},9749371.2304040007,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP331","v":333690.10813662363},-2328826.4691137648,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP331","v":353899.00067900651},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP331","v":-104202.18324458953},14204397.439770594,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU331","v":2292254.8895733901},-1468699.96635987,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU331","v":515615.00125315698},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU331","v":-151817.91624490425},60884.774071596505,243790.92469002676,189046.00886667549,-270909.89423365216,-20611.569584471217,-202329.3794721356,223572.11563056736,1390317.326293265,-1745439.5435427241,1187352.0082217727,{"$f":"BI331*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":16550699.255775215},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ331:BI331)+Monte_Carlo!BJ331/(1+Analise_Fundamentalista!$C$10)^10","v":8504637.7091557328},{"$f":"(BK331+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":54.569505628391099},0.74049110457798473]
["Tent307",2238688.2774300585,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B332","v":289990.80375789478},-83795.265257167193,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B332","v":81263.655418470866},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B332","v":-23927.307782146559},2886642.024278021,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G332","v":255289.99205948916},-207106.84930742867,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G332","v":104784.16541614069},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G332","v":-30852.69747830565},3483813.6444345722,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L332","v":240795.63472411362},-231391.25525439921,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L332","v":126461.30075264271},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L332","v":-37235.323098095781},3890172.2397631668,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q332","v":267545.34568142536},-197613.07706958937,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q332","v":141211.98542814614},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q332","v":-41578.521424711304},4940070.5638806168,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V332","v":271719.64696228004},-413707.219314955,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V332","v":179322.95268324495},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V332","v":-52799.932013396057},6279919.0649714135,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA332","v":284102.230897139},-450042.2629014249,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA332","v":227959.01693717006},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA332","v":-67120.356965033308},6974910.4109315779,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF332","v":701609.78307369852},-843146.40326394979,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF332","v":253186.97646432693},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF332","v":-74548.488879766446},7928848.3653603243,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK332","v":1288263.3879461188},-676916.36262030294,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK332","v":287814.61355022335},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK332","v":-84744.266143982284},10586624.133859066,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP332","v":1371013.4936314495},-1019830.4404578932,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP332","v":384291.00841426488},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP332","v":-113150.81987007929},11943848.157500222,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU332","v":1404737.0115998725},-1591264.5066277143,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU332","v":433557.79847824748},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU332","v":-127656.95601703101},263531.88613705192,122114.61068989553,98630.357124261354,169565.73261527083,-15464.551682826073,-5101.3720321491419,37101.867394309214,814417.372732057,622323.24171774194,119373.3474333747,{"$f":"BI332*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1663965.1584738204},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ332:BI332)+Monte_Carlo!BJ332/(1+Analise_Fundamentalista!$C$10)^10","v":2177240.206271288},{"$f":"(BK332+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":15.697219496180519},0.32304973943568616]
["Tent308",2998227.8722606688,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B333","v":462779.99497818609},-67430.625538587818,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B333","v":108834.69535881293},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B333","v":-32045.337362889157},2764016.5372988931,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G333","v":318054.14510671835},-291756.30983876321,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G333","v":100332.90017307008},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G333","v":-29542.064909016706},3234360.1864078776,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L333","v":240874.49268328468},-188901.24338484133,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L333","v":117406.22146340004},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L333","v":-34569.141420324442},3827132.2755496958,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q333","v":402003.08877428318},-239736.5104739393,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q333","v":138923.65525682052},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q333","v":-40904.744444897573},4972579.1815710831,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V333","v":758108.19224341598},-590527.96711717453,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V333","v":180503.00491863771},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V333","v":-53147.387132044765},6241135.7400312824,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA333","v":1012147.5440174866},-520213.57630239648,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA333","v":226551.1948720385},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA333","v":-66705.83719378458},4935601.2928698091,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF333","v":687992.84371538728},-314061.22931000631,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF333","v":179160.71960101748},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF333","v":-52752.164030637789},8687484.4684534632,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK333","v":1284311.5402044605},-278943.14649519883,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK333","v":315352.85703472671},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK333","v":-92852.639121302665},9753649.4270059541,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP333","v":977000.55533163249},-1000470.0365750865,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP333","v":354054.29782241792},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP333","v":-104247.90900635792},12114844.51538497,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU333","v":1298387.1266960797},-1559424.0775415432,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU333","v":439764.91058271233},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU333","v":-129484.58093738453},472138.72743552207,97088.670532008517,134810.32934151893,260285.48911226686,294935.84291283437,651779.32539334404,500340.16997576068,1227868.6116226858,226336.90757260597,49243.378799864367,{"$f":"BI333*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":686411.73570369266},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ333:BI333)+Monte_Carlo!BJ333/(1+Analise_Fundamentalista!$C$10)^10","v":2882524.5936599439},{"$f":"(BK333+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":20.0301251653209},0.36838841511101705]
["Tent309",2545364.664224023,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B334","v":221281.70999843813},-358291.8166910648,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B334","v":92395.908386720504},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B334","v":-27205.093425782274},3150915.8354375623,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G334","v":126043.71584088993},-303677.38595030346,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G334","v":114377.21869770279},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G334","v":-33677.280463853887},3668901.7801788086,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L334","v":370473.3809271396},-11055.543595296547,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L334","v":133179.93980427223},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L334","v":-39213.562246182992},4542465.5772726014,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q334","v":650935.95008773915},-190993.70000693845,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q334","v":164890.02115359437},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q334","v":-48550.293068036699},4877236.7808007421,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V334","v":281686.28242769273},-135984.00356949508,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V334","v":177042.10681992382},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V334","v":-52128.358716646275},5987105.875993697,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA334","v":389617.92015766009},-757615.05117060593,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA334","v":217329.99353495493},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA334","v":-63990.742464445226},6751754.8367803665,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF334","v":228101.07592058799},-393521.98259885097,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF334","v":245086.50179558349},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF334","v":-72163.381422042468},9061641.1568542086,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK334","v":1348025.002867897},-1301493.0658183368,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK334","v":328934.62297563686},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK334","v":-96851.660482325111},9438871.5558178145,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP334","v":1039931.8580108372},-1149858.4639391082,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP334","v":342627.96360899287},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP334","v":-100883.53394670301},9846221.4112283736,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU334","v":773547.92622343905},-514294.10043826245,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU334","v":357414.63070265739},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU334","v":-105237.32695294073},-71819.291731688427,-96933.731875564641,453384.21488993225,576281.97816635843,270616.0269614752,-214657.87994243612,7502.213695278042,278614.89954287198,131817.82373401889,511431.12953489326,{"$f":"BI334*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":7128924.494472608},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ334:BI334)+Monte_Carlo!BJ334/(1+Analise_Fundamentalista!$C$10)^10","v":4544176.6844232613},{"$f":"(BK334+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":30.238463663872984},0.48158010834539816]
["Tent310",2638918.8692478198,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B335","v":364715.96916868922},-239707.24678024612,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B335","v":95791.895562179474},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B335","v":-28205.009439318626},3055336.9707313171,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G335","v":299563.03273550782},-327771.07963651192,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G335","v":110907.73703512254},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G335","v":-32655.724699993891},3750094.3822271377,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L335","v":368127.21342330967},-299482.62017210457,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L335","v":136127.20481740695},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L335","v":-40081.356301491971},4319320.4904144732,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q335","v":192758.42833220575},-377520.99626905972,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q335","v":156789.92717017455},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q335","v":-46165.297699473122},4477100.4590887073,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V335","v":421349.84141414007},-295062.52587092418,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V335","v":162517.28865035306},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V335","v":-47851.664627100807},5805824.0775293466,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA335","v":799195.85658575757},-866668.78894134262,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA335","v":210749.52328701175},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA335","v":-62053.185801962056},7359175.1369296564,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF335","v":627904.20816238446},-459460.57775322226,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF335","v":267135.66087823216},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF335","v":-78655.545883403029},7887782.2391779441,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK335","v":317290.76807015674},-313693.94149183488,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK335","v":286323.92654341622},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK335","v":-84305.347581495196},9519428.9343494307,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP335","v":567542.4752303022},-663090.37834339251,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP335","v":345552.17021533806},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP335","v":-101744.53867419531},12640993.470595885,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU335","v":868890.83599896787},-1486117.8816494038,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU335","v":458863.94631096104},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU335","v":-135108.1097321297},192595.60851130396,50043.965434124548,164690.44176712009,-74137.938466152555,240952.93956646812,81223.405129464649,356923.74540399131,205615.40554024291,148259.72842805245,-293471.20907160465,{"$f":"BI335*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4090744.5205294536},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ335:BI335)+Monte_Carlo!BJ335/(1+Analise_Fundamentalista!$C$10)^10","v":-1164719.9352427837},{"$f":"(BK335+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-4.8340701539728936},0.14863266415941279]
["Tent311",2437946.5674966183,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B336","v":267197.64001060597},-419963.49494046089,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B336","v":88496.666457341838},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B336","v":-26056.99885286588},2790440.0299581615,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G336","v":117907.21826589007},-186700.72192714579,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G336","v":101292.06435151493},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G336","v":-29824.481647386106},3688310.5177084287,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L336","v":205276.62962078259},-629920.99353629036,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L336","v":133884.47065593916},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L336","v":-39421.004631626325},3976478.5795706846,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q336","v":457047.27793229494},-207887.90797812547,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q336","v":144344.87745659726},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q336","v":-42500.971583111939},4147696.5058130627,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V336","v":536021.09018183034},-128077.09011572284,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V336","v":150560.03242028804},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V336","v":-44330.964646605898},5274579.5592229431,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA336","v":817416.34757344227},-393030.46236246469,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA336","v":191465.52027782021},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA336","v":-56375.19515661522},6731759.8906157035,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF336","v":969935.51811647473},-83790.774751107791,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF336","v":244360.69176136947},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF336","v":-71949.673584380245},8385321.3202645779,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK336","v":530953.57702843263},-1040119.0388578182,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK336","v":304384.43315805809},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK336","v":-89623.091390147543},9486270.74208799,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP336","v":1467319.0507531276},-689529.31740705715,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP336","v":344348.53863455972},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP336","v":-101390.14084233197},12057967.076006439,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU336","v":792161.63393805921},-1807508.8277790311,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU336","v":437700.27805600438},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU336","v":-128876.6695941256},-90326.187325378967,2674.0790428731052,-330180.89789119491,351003.27582765475,514173.06783978967,559476.21033218259,1058555.7615423561,-294404.12006147509,1020748.1311382983,-706523.58537909319,{"$f":"BI336*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-9848351.0346977916},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ336:BI336)+Monte_Carlo!BJ336/(1+Analise_Fundamentalista!$C$10)^10","v":-3397636.0845942879},{"$f":"(BK336+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-18.55196213519535},7.6081891112574476E-2]
["Tent312",2474336.5789224147,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B337","v":162307.87017679328},-833722.85230745259,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B337","v":89817.612021310619},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B337","v":-26445.938667470356},2784409.5759987826,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G337","v":338567.65366884758},-321293.27259625628,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G337","v":101073.16083666985},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G337","v":-29760.027596589109},3345330.7111063851,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L337","v":281453.7315989139},-201263.34407937783,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L337","v":121434.41537124442},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L337","v":-35755.204672621272},4509535.6463767895,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q337","v":416787.96075765806},-486792.09249662468,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q337","v":163694.67538605264},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q337","v":-48198.334914803578},4607709.407594163,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V337","v":330795.08132596145},-242232.90015280998,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V337","v":167258.35094693166},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V337","v":-49247.625173059489},5822720.1516588517,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA337","v":323508.41043860343},-667665.0654326959,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA337","v":211362.84527552963},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA337","v":-62233.772608121035},6983987.1119605992,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF337","v":931871.8197641141},-1069291.7940956389,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF337","v":253516.45775575785},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF337","v":-74645.501501558174},8408692.3094486464,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK337","v":440195.35029995715},-1326861.7891982805,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK337","v":305232.79245443287},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK337","v":-89872.882688479775},8380222.457928515,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP337","v":1191531.7679354497},-1237015.3298861801,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP337","v":304199.34611575684},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP337","v":-89568.59427695685},12715021.537917981,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU337","v":831534.08231131546},-1277821.3239028635,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU337","v":461551.14104673913},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU337","v":-135899.32857630332},-608043.30877681903,88587.514312672036,165869.59821815923,45492.208732282437,206572.90694702364,-195027.58232668389,41450.981922674866,-671306.52913237014,169147.18988806958,-120635.42912111228,{"$f":"BI337*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1681557.5272956402},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ337:BI337)+Monte_Carlo!BJ337/(1+Analise_Fundamentalista!$C$10)^10","v":-1418979.5468000348},{"$f":"(BK337+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-6.3961108457126743},0.13858897789363242]
["Tent313",2611502.2402572646,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B338","v":422187.50922942034},-146883.9636471539,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B338","v":94796.680858334148},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B338","v":-27911.977967800398},2929262.9747476741,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G338","v":423273.42254509963},-180972.34110502867,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G338","v":106331.29203823104},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G338","v":-31308.234146870207},3415797.3438828373,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L338","v":537818.28149826708},-687718.70057879831,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L338","v":123992.33119283404},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L338","v":-36508.358574311074},3896653.3264616188,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q338","v":258948.52409070416},-458391.45367471181,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q338","v":141447.24676466634},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q338","v":-41647.79187998642},5535090.0100690033,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V338","v":869683.37141323683},-773658.86494104541,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V338","v":200921.96480558056},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V338","v":-59159.554998359279},5952885.6824272657,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA338","v":625242.10051651089},-201078.2962433864,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA338","v":216087.81165265723},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA338","v":-63624.993864211974},7466876.937081188,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF338","v":813417.0091217166},-1000246.6385261709,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF338","v":271045.20114951563},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF338","v":-79806.672704809025},7963563.6048078956,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK338","v":1026000.6296656274},-1107358.6586479663,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK338","v":289074.76543678954},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK338","v":-85115.305840472094},11096829.570984999,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP338","v":1102820.2818462332},-486284.79590344155,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP338","v":402811.2996282021},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP338","v":-118603.94286594854},10701569.292108918,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU338","v":1318361.5834605808},-304880.77925684478,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU338","v":388463.4802256421},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU338","v":-114379.36437412654},342188.24847280019,317324.13933143183,-62416.446462008258,-99643.474699327722,237786.91627941269,576626.62206156971,4408.8990402523486,122601.43061397849,900742.84270504524,1287564.9200552516,{"$f":"BI338*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":17947583.88124143},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ338:BI338)+Monte_Carlo!BJ338/(1+Analise_Fundamentalista!$C$10)^10","v":10667796.374358488},{"$f":"(BK338+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":67.858843392424404},0.84668123539700391]
["Tent314",2561183.205909797,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B339","v":308789.57357851829},-315666.41653319146,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B339","v":92970.11629844064},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B339","v":-27374.163465321111},2997327.4892129712,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G339","v":458949.08652868343},-334003.75392048573,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G339","v":108802.01174740065},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G339","v":-32035.713985431346},3940072.4815492388,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L339","v":230185.17042821352},-110934.24596388855,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L339","v":143023.3479544452},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L339","v":-42111.859833482318},4159645.9104494019,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q339","v":567998.61402009032},-74044.898849302394,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q339","v":150993.79191713862},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q339","v":-44458.680990783716},5401864.8011369277,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V339","v":490376.81286181317},-234307.05261766337,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V339","v":196085.9331075282},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V339","v":-57735.63161849598},6186587.123933821,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA339","v":490025.85784461664},-583753.25500058348,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA339","v":224571.09787202772},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA339","v":-66122.816529580072},7243780.558882962,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF339","v":695577.24164832733},-502763.82285213872,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF339","v":262946.87527458777},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF339","v":-77422.197938916608},8608439.3048052136,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK339","v":1066515.1993745309},-576917.71790346596,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK339","v":312483.54333617911},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK339","v":-92007.797086630017},10595121.637180503,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP339","v":381200.98381494178},-1457373.0663602029,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP339","v":384599.46501753229},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP339","v":-113241.64197309455},13487467.02066342,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU339","v":842804.89022449439},-835221.4558459887,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU339","v":489590.66051545215},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU339","v":-144155.29748314741},58719.109878446368,201711.630370167,220162.41258528788,600488.82609714288,394420.061733182,64720.884186480806,378338.09613185975,710073.22772061406,-804814.25950082345,353018.79741081042,{"$f":"BI339*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":4920788.3653071364},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ339:BI339)+Monte_Carlo!BJ339/(1+Analise_Fundamentalista!$C$10)^10","v":3872846.0993098691},{"$f":"(BK339+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":26.114152747428147},0.43513064242541816]
["Tent315",2399055.3776588482,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B340","v":258778.9521400434},-61686.888746609213,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B340","v":87084.92893155331},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B340","v":-25641.326211594685},2951516.3164155604,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G340","v":359033.14000130078},-609439.82434253942,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G340","v":107139.08109374197},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G340","v":-31546.079924970243},3859637.9684929121,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L340","v":307637.05294646224},-392186.35461604787,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L340","v":140103.60132484054},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L340","v":-41252.168303576618},4733627.4510060335,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q340","v":159320.87183494246},-572403.45624007436,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q340","v":171829.1349162554},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q340","v":-50593.448890642983},4942420.9841289539,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V340","v":273847.18447145278},-464262.20013824431,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V340","v":179408.27217282067},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V340","v":-52825.053522838149},6412059.367162724,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA340","v":587324.12550863961},-965481.7337597874,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA340","v":232755.66687384385},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA340","v":-68532.684761106342},7815069.6352690924,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF340","v":1137025.1173054122},-866495.28863400221,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF340","v":283684.48270114447},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF340","v":-83528.188532194385},6855928.260230666,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK340","v":453708.29611303814},-355509.7936037067,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK340","v":248867.96314166501},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK340","v":-73276.796626269381},10470829.171822792,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP340","v":1294484.2301346965},-1154488.8859549651,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP340","v":380087.68900218804},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP340","v":-111913.19258440619},10526266.994962739,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU340","v":1376923.017847708},-725276.09173026343,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU340","v":382100.06392826146},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU340","v":-112505.71717588906},258535.6661133928,-174813.6831724669,14302.131351678283,-291846.89837951947,-63831.797016809011,-213934.6261384103,470686.12284036004,273789.66902472707,408169.84059751319,921241.27286981698,{"$f":"BI340*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":12841336.9781643},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ340:BI340)+Monte_Carlo!BJ340/(1+Analise_Fundamentalista!$C$10)^10","v":6879813.01320579},{"$f":"(BK340+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":44.587415761766557},0.64108094908851465]
["Tent316",2603875.5888828714,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B341","v":209881.78861874866},-5681.060949650896,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B341","v":94519.835897142431},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B341","v":-27830.463611102325},2813947.2774992138,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G341","v":302358.50968833215},-266295.40689744038,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G341","v":102145.36978187422},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G341","v":-30075.72928766569},3376183.2644297704,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L341","v":402247.03188218031},-181690.34654503193,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L341","v":122554.35300942681},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L341","v":-36084.95962183697},4264723.6518195244,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q341","v":353073.82709792891},-608914.21036631137,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q341","v":154808.07970920912},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q341","v":-45581.76162874639},4474982.2339679543,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V341","v":443976.51353387738},-172856.25642734492,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V341","v":162440.39776829188},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V341","v":-47829.024840701284},5226484.0747042745,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA341","v":363376.06798854953},-184761.83606520246,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA341","v":189719.66985258984},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA341","v":-55861.14616077613},7381931.1645021783,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF341","v":823618.19148785237},-965326.74841358257,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF341","v":267961.69726837642},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF341","v":-78898.764415038793},7604493.7681007832,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK341","v":1095045.1730138354},-503236.73904044263,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK341","v":276040.64729916729},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK341","v":-81277.534148542283},11359181.347976694,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP341","v":604984.80802068778},-400198.41334053926,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP341","v":412334.5836954019},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP341","v":-121407.98297218414},12917836.407545933,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU341","v":1105734.1875325227},-1779054.0230974485,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU341","v":468913.25476545136},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU341","v":-138067.03269898487},270890.09995513788,108132.74328510033,307026.07872473821,-146614.06518791971,385731.63003412308,312472.7556151608,47354.375927607427,786571.54712401784,495712.99540336622,-342473.61349845934,{"$f":"BI341*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4773797.2739360556},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ341:BI341)+Monte_Carlo!BJ341/(1+Analise_Fundamentalista!$C$10)^10","v":-767742.9462986947},{"$f":"(BK341+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-2.3952470683198466},0.1652646125140681]
["Tent317",2594173.4487125329,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B342","v":229867.07442143725},-374859.93222542311,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B342","v":94167.65136856251},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B342","v":-27726.766237804906},3307813.9531599963,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G342","v":414448.50742331619},-553.44113137587294,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G342","v":120072.56927551494},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G342","v":-35354.222086782189},3670391.177855242,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L342","v":346046.40696045302},-5518.9399365553763,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L342","v":133234.00445488884},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L342","v":-39229.481066580331},4845473.7374433447,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q342","v":625990.53377004061},-73648.152381177511,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q342","v":175889.11869001741},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q342","v":-51788.872365566363},5055855.200164034,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V342","v":169921.20156647702},-417813.77107285993,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V342","v":183525.89727385581},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V342","v":-54037.448936465655},6190424.5918914117,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA342","v":281718.49624872592},-87107.362496083006,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA342","v":224710.39670917668},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA342","v":-66163.831742752503},7656789.3956290539,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF342","v":1018532.4989833065},-524415.78649169859,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF342","v":277938.96154782578},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF342","v":-81836.474662121007},8979693.7528892346,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK342","v":834896.68925287609},-1506054.7404849278,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK342","v":325959.95889873704},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK342","v":-95975.799034178897},10424257.300451374,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP342","v":1040902.0880378478},-657002.47649965889,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP342","v":378397.14523802232},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP342","v":-111415.4281070875},12573474.77214955,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU342","v":1322597.6988656044},-2399474.5494057559,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU342","v":456413.03954552906},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU342","v":-134386.46362576334},-78551.972673228243,498613.4134806731,434531.9904122061,676442.62771331414,-118404.12116899277,353157.69871906709,690219.19937731267,-441173.89136749355,650881.3286691237,-754850.27462038584,{"$f":"BI342*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-10521984.880534137},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ342:BI342)+Monte_Carlo!BJ342/(1+Analise_Fundamentalista!$C$10)^10","v":-3505904.581117318},{"$f":"(BK342+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-19.217108267397236},7.3414759595921086E-2]
["Tent318",2597068.0623446214,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B343","v":149654.94530872174},-425357.23557801923,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B343","v":94272.724900746136},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B343","v":-27757.704136566266},3183560.4126884397,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G343","v":462353.16288824705},-612533.2227325273,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G343","v":115562.2062208618},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G343","v":-34026.188730884467},3721561.1288159452,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L343","v":317039.09596768749},-277748.93466274044,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L343","v":135091.45701073291},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L343","v":-39776.390244681541},4016084.6411886844,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q343","v":254893.71348184731},-409945.49570739921,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q343","v":145782.56459520265},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q343","v":-42924.284840221786},4573915.1587944375,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V343","v":729733.90814996045},-687510.94269259588,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V343","v":166031.63072095203},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V343","v":-48886.429109967699},6279085.5844432414,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA343","v":523533.65690054162},-900488.66648284951,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA343","v":227928.76186542906},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA343","v":-67111.448647904457},7133020.7445394341,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF343","v":278257.48565930029},-656128.28869981808,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF343","v":258926.33008400913},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF343","v":-76238.386778421627},8652876.870431181,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK343","v":376047.23030107707},-1133727.0472646768,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK343","v":314096.61249684391},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK343","v":-92482.749906342127},10537767.358019928,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP343","v":645987.47151927638},-1263471.4933447407,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP343","v":382517.52336202399},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP343","v":-112628.63412205347},12256734.906038083,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU343","v":1331578.6060367168},-1086237.5383498387,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU343","v":444915.48555533134},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU343","v":-131001.11858253782},-209187.26950511761,-68644.042354302917,134605.22807099842,-52193.502470571031,159368.16706834891,-216137.69636478327,-195182.85973493027,-536065.95437309798,-347595.13258549379,559255.43465967162,{"$f":"BI343*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":7795555.5236499244},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ343:BI343)+Monte_Carlo!BJ343/(1+Analise_Fundamentalista!$C$10)^10","v":3166400.4601319046},{"$f":"(BK343+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":21.774112942680674},0.38721233451856307]
["Tent319",2646809.3360298639,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B344","v":319025.05717461446},-239240.49891152678,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B344","v":96078.31693675468},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B344","v":-28289.343479543069},3518767.1949866647,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G344","v":339915.10139219696},-186637.23780975956,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G344","v":127730.10325469454},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G344","v":-37608.909885756468},3704835.4595180019,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L344","v":136358.43960593027},-554570.73078728921,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L344","v":134484.32066210662},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L344","v":-39597.624741154759},3876713.3634797703,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q344","v":199901.12946967938},-433429.68887497124,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q344","v":140723.43260208261},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q344","v":-41434.671707677742},5239651.4174474506,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V344","v":598302.56087939302},-5196.470189766339,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V344","v":190197.64010608432},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V344","v":-56001.879940313614},5758365.3124403851,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA344","v":328016.13944930071},-398352.2520880769,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA344","v":209026.78556972544},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA344","v":-61545.94212239638},7558411.1135133849,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF344","v":790510.60252342431},-86740.810699671914,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF344","v":274367.86194494297},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF344","v":-80784.998465549914},7354413.2954446403,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK344","v":1052062.9442952299},-486518.8108535838,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK344","v":266962.80758306955},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK344","v":-78604.650880302113},10080520.249401528,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP344","v":490251.34923211788},-1469697.1314817364,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP344","v":365919.60222647694},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP344","v":-107741.53464924585},12410654.957145149,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU344","v":725026.16570346372},-1803927.3228400047,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU344","v":450502.73328484414},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU344","v":-132646.23035348536},147573.53172029927,243399.05695137547,-323325.59526040714,-134239.79851088699,727301.85085539729,77144.730808552878,897352.65530314553,753902.29014441359,-721267.71467238758,-761044.6542051821,{"$f":"BI344*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-10608329.378942505},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ344:BI344)+Monte_Carlo!BJ344/(1+Analise_Fundamentalista!$C$10)^10","v":-4282002.998704832},{"$f":"(BK344+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-23.985059030956002},5.6342362956215079E-2]
["Tent320",2562294.2414604109,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B345","v":280340.45999537129},-296697.75742879417,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B345","v":93010.446527107575},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B345","v":-27386.03831625255},3057692.7448399351,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G345","v":132319.41103178886},-596766.80658061022,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G345","v":110993.25086808291},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G345","v":-32680.903431990835},3513416.6650331104,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L345","v":495140.53661358543},-39467.358842626811,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L345","v":127535.88075983654},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L345","v":-37551.72292574645},4539640.7500024941,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q345","v":215942.71687357916},-42566.869698745337,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q345","v":164787.48084362398},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q345","v":-48520.101052379716},3913031.3158213906,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V345","v":540882.90282355656},-215723.44787451139,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V345","v":142041.7624447626},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V345","v":-41822.841348112386},6092032.0625255276,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA345","v":842696.17316200049},-749007.91512881801,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA345","v":221138.77993575085},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA345","v":-65112.20327025072},7586411.9925259165,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF345","v":708474.99059675995},-615720.85536408855,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF345","v":275384.28473431891},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF345","v":-81084.274455449064},7549459.9095255453,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK345","v":546583.85852137418},-188485.22061595914,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK345","v":274042.93615523755},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK345","v":-80689.327167764903},11063259.327299878,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP345","v":1363839.3141530738},-1720253.4735047126,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP345","v":401592.710714933},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP345","v":-118245.14099028158},12571556.853610789,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU345","v":1786489.4951188583},-382886.22078845272,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU345","v":456343.41972716228},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU345","v":-134365.9647346758},49267.110777432143,-386135.04811272927,545657.33560504869,289643.2269660781,425378.37604569545,249714.83469868262,287054.14551154122,551452.24689288775,-73066.589626987334,1725580.7293228919,{"$f":"BI345*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":24053159.884200159},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ345:BI345)+Monte_Carlo!BJ345/(1+Analise_Fundamentalista!$C$10)^10","v":13499453.924588047},{"$f":"(BK345+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":85.255095559413945},0.93528961918322484]
["Tent321",2653895.8925503814,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B346","v":236497.6007966481},-126161.29031519784,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B346","v":96335.556630638253},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B346","v":-28365.085252389021},{"$f":"G$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":3049548.219537132},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G346","v":382785.73919107707},-276013.22745914839,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G346","v":110697.60725194096},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G346","v":-32593.853990751362},{"$f":"L$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":3153989.4629821843},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L346","v":149789.76392248334},-363131.07722946716,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L346","v":114488.79037661363},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L346","v":-33710.131679902719},{"$f":"Q$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":4910079.6339437068},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q346","v":376031.53686595766},-142046.19522498301,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q346","v":178234.29169339497},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q346","v":-52479.38617478693},{"$f":"V$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":5183408.9990764949},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V346","v":491039.7751633522},-114110.58710992719,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V346","v":188156.05863515011},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V346","v":-55400.755760434957},{"$f":"AA$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":5692774.1212835042},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA346","v":594820.71368535887},-702638.79455353471,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA346","v":206645.84669118773},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA346","v":-60844.897392573635},{"$f":"AF$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":7409805.8110261951},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF346","v":357205.41818221187},-778989.00676826702,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF346","v":268973.53785952821},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF346","v":-79196.691220401946},{"$f":"AK$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":7123912.9986834992},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK346","v":1144841.3954204759},-270831.91965881764,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK346","v":258595.72187547132},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK346","v":-76141.042346642716},{"$f":"AP$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":9253907.4134068266},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP346","v":439047.99717367289},-79381.686465065737,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP346","v":335913.82547498052},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP346","v":-98906.620050852784},{"$f":"AU$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":11181516.185672464},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU346","v":1238004.5988685144},-1157514.5316487399,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU346","v":405885.39616227569},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU346","v":-119509.0812521562},178306.78185969949,184876.2649931183,-132562.6546102729,359740.24715958268,509684.49092814018,37982.868430438262,-232006.7419469289,1056464.1552904868,596673.51613273483,366866.38212989399,{"$f":"BI346*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":5113812.1767105134},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ346:BI346)+Monte_Carlo!BJ346/(1+Analise_Fundamentalista!$C$10)^10","v":4214719.4693901213},{"$f":"(BK346+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":28.214447451006432},0.45871395267033443]
["Tent322",{"$f":"B$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":1996150.785826606},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B347","v":216244.03268504495},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*B347)","v":-161045.87657644041},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B347","v":72459.623458135116},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B347","v":-21335.044594451861},2917874.000883908,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G347","v":201670.55730587797},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*G347)","v":-312012.21062046447},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G347","v":105917.87599591473},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G347","v":-31186.507738728211},3549090.1231209622,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L347","v":258547.07579689147},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*L347)","v":-31659.455092459553},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L347","v":128830.81567099101},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L347","v":-37933.004151867579},4206664.0345067764,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q347","v":621633.05049719173},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*Q347)","v":-108644.01249354152},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q347","v":152700.53450847769},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q347","v":-44961.215058166883},5364383.3455143347,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V347","v":345169.82191762998},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*V347)","v":-244167.90271789784},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V347","v":194725.36847465593},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V347","v":-57335.026347165316},6819176.4723977214,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA347","v":363748.44254114863},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AA347)","v":-147995.28039729616},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA347","v":247533.88521193303},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA347","v":-72883.990111897278},8878619.5847691912,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF347","v":794430.17579719902},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AF347)","v":-400122.07169143244},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF347","v":322290.99951183895},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF347","v":-94895.508958148755},6993150.0999865104,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK347","v":859213.63952183852},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AK347)","v":-96702.421759512756},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK347","v":253849.07123707558},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK347","v":-74743.436366769412},8444283.6723678242,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP347","v":962347.92534171487},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AP347)","v":-880258.54597879504},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP347","v":306524.74733769963},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP347","v":-90253.286473829867},9824832.0086003374,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU347","v":470262.59112649853},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AU347)","v":-107323.33362609649},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU347","v":356638.20235294226},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU347","v":-105008.71503536514},{"$f":"SUM(C347:F347)","v":106322.7349722878},{"$f":"SUM(H347:K347)","v":-35610.285057399975},{"$f":"SUM(M347:P347)","v":317785.43222355534},{"$f":"SUM(R347:U347)","v":620728.35745396104},{"$f":"SUM(W347:Z347)","v":238392.26132722272},{"$f":"SUM(AB347:AE347)","v":390403.05724388821},{"$f":"SUM(AG347:AJ347)","v":621703.59465945675},{"$f":"SUM(AL347:AO347)","v":941616.85263263201},{"$f":"SUM(AQ347:AT347)","v":298360.84022678959},{"$f":"SUM(AV347:AY347)","v":614568.74481797917},{"$f":"BI347*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":8566577.0530130807},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ347:BI347)+Monte_Carlo!BJ347/(1+Analise_Fundamentalista!$C$10)^10","v":6599142.8448877558},{"$f":"(BK347+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":42.863122150268197},{"$f":"_xlfn.NORM.DIST(BL347,$H$7,$H$8,$C$6)","v":0.62262274511016069}]
["Tent323",2355332.7695058426,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B348","v":219317.08922912859},-8533.2666188909498,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B348","v":85497.812494323618},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B348","v":-25174.014923613082},2915255.8833889882,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G348","v":209163.94932729163},-100863.03583817861,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G348","v":105822.83918346647},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G348","v":-31158.525056305501},3328283.9975757697,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L348","v":544493.35936758004},-38251.045133379361,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L348","v":120815.62522152356},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L348","v":-35573.007818582548},4306646.6616151761,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q348","v":194162.98054938117},-582568.38869787171,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q348","v":156329.87131212489},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q348","v":-46029.838642704781},4774758.3273376655,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V348","v":443675.15109639248},-1187844.8744350774,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V348","v":173322.17233239379},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V348","v":-51033.059508726059},6049526.0911024557,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA348","v":344955.66010179708},-177646.7697002409,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA348","v":219595.8270156073},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA348","v":-64657.895508391841},7341393.634775348,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF348","v":908365.69961394009},-207633.14511731485,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF348","v":266490.1981407628},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF348","v":-78465.495540456905},7756162.1239924524,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK348","v":567596.63878428051},-32176.176058689052,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK348","v":281546.15922564932},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK348","v":-82898.57959234927},9852423.503712913,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP348","v":1086424.4780001529},-559455.41951246059,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP348","v":357639.76464006992},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP348","v":-105303.61549220144},12070413.154580764,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU348","v":1556403.7416830405},-1874226.494646715,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU348","v":438152.06665505678},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU348","v":-129009.69443538245},271107.62018094817,182965.22761627397,591484.93163714162,-278105.37547907041,-621880.6105150173,322246.82190877164,888757.25709693111,734068.04235889157,779305.20763556077,-8680.3807440001547,{"$f":"BI348*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-120997.28650371304},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ348:BI348)+Monte_Carlo!BJ348/(1+Analise_Fundamentalista!$C$10)^10","v":1723131.0528656859},{"$f":"(BK348+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":12.907405684357981},0.29514230170968014]
["Tent324",2525487.9840615559,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B349","v":193682.41742548649},-245886.17913224612,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B349","v":91674.391369871635},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B349","v":-26992.649626111957},3081200.8178888313,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G349","v":311002.92370001832},-377881.33932682785,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G349","v":111846.5862641081},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G349","v":-32932.15989537476},3776301.3798920084,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L349","v":139944.01335879933},-96294.408198743797,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L349","v":137078.510298059},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L349","v":-40361.459121297332},3581587.8356619105,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q349","v":328234.7660949647},-5311.9199050368697,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q349","v":130010.47205300762},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q349","v":-38280.342715267587},4258986.8909635507,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V349","v":208743.94344393801},-104301.51114157474,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V349","v":154599.83715837344},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V349","v":-45520.446597056929},5862666.4107654262,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA349","v":292246.47638097469},-447277.85570152808,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA349","v":212812.88147218141},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA349","v":-62660.721927516955},6530339.7454402205,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF349","v":538943.0651484502},-547193.15278361423,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF349","v":237049.20608607531},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF349","v":-69796.876405904375},8793427.0841063261,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK349","v":1434827.70578835},-414056.42592409044,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK349","v":319198.53948160534},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK349","v":-93984.963615752466},10039608.251857923,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP349","v":1192683.256206759},-776614.10795449396,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP349","v":364434.51003906375},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP349","v":-107304.26342793406},12958593.454180628,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU349","v":1264373.3764153491},-1313991.7870021395,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU349","v":470392.72228533245},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU349","v":-138502.64779062197},12477.980037000048,12036.010741923819,140366.65633681719,414652.97552766791,213521.82286367979,-4879.2197758889306,159002.24204500689,1245984.8557301124,673199.39486339479,282271.66390792007,{"$f":"BI349*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3934632.1776672737},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ349:BI349)+Monte_Carlo!BJ349/(1+Analise_Fundamentalista!$C$10)^10","v":3714937.5882635429},{"$f":"(BK349+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":25.14404381697042},0.42430997357143097]
["Tent325",2489040.2250188058,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B350","v":93734.58743123195},-344352.76218884619,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B350","v":90351.349586213546},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B350","v":-26603.092599625656},3379229.2555967313,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G350","v":407192.56837441365},-158472.28208087897,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G350","v":122664.92149682863},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G350","v":-36117.515457720132},3840485.8337284229,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L350","v":501292.5462994171},-460086.21852274629,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L350","v":139408.3850699825},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L350","v":-41047.468512267951},3614907.8880585623,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q350","v":525594.50689512002},-498320.88881342101,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q350","v":131219.97910398268},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q350","v":-38636.470523256634},4838594.3459996469,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V350","v":517906.88651715638},-282359.92093649483,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V350","v":175639.39902095692},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V350","v":-51715.344792260716},5476377.2419160139,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA350","v":876918.64071616856},-693553.0436723039,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA350","v":198790.71044205377},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA350","v":-58532.027491067776},8087411.4833031315,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF350","v":1059516.0843866188},-307102.78536062833,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF350","v":293570.40309381031},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF350","v":-86439.003443571724},7966916.1117622945,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK350","v":539683.56418477336},-794865.09631036175,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK350","v":289196.46034745529},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK350","v":-85151.137745498098},11446451.44363524,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP350","v":1511943.1386939122},-1207638.5992117089,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP350","v":415502.45974738814},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP350","v":-122340.73384243774},11651715.889405129,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU350","v":1891608.6940822876},-3421.2125102992964,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU350","v":422953.49228232261},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU350","v":-124534.61926194154},-186869.91777102632,335267.69233264314,139567.24433438535,119857.12666242506,359471.01980935776,323624.27999485063,959544.69867622911,-51136.209523631202,597466.26538715372,2186606.3545923694,{"$f":"BI350*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":30479473.580732573},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ350:BI350)+Monte_Carlo!BJ350/(1+Analise_Fundamentalista!$C$10)^10","v":17134655.653039653},{"$f":"(BK350+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":107.5879111715609},0.98424946339747366]
["Tent326",2747691.3626584862,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B351","v":249441.35059365656},-183763.86014662997,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B351","v":99740.301650087102},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B351","v":-29367.57992950597},3160003.613941134,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G351","v":423308.02331259398},-81796.321856921044,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G351","v":114707.10209785237},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G351","v":-33774.411482720236},3587944.0420782845,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L351","v":287994.80062727514},-224033.76043796758,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L351","v":130241.20027595693},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L351","v":-38348.278438514426},4131308.1498150011,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q351","v":456000.12453348516},-583695.21644646756,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q351","v":149965.14043459785},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q351","v":-44155.804378889145},5308020.8223976903,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V351","v":560851.51248864143},-52709.91923017041,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V351","v":192679.42724056658},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V351","v":-56732.618476633892},5454872.5056468556,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA351","v":247671.13424715007},-400161.26678842492,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA351","v":198010.09551872549},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA351","v":-58302.182876847197},7283183.3207012191,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF351","v":973893.13750349963},-162042.70482877956,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF351","v":264377.18269666925},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF351","v":-77843.33830892577},8506213.6376927309,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK351","v":541443.24885786464},-538522.70421124424,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK351","v":308772.78491085314},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK351","v":-90915.199682652208},9427420.0320751742,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP351","v":956085.81668230961},-894131.99021491548,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP351","v":342212.27702644339},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP351","v":-100761.13899965872},13944982.638933787,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU351","v":814221.03359022841},-1223484.7922400322,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU351","v":506198.32846392266},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU351","v":-149045.2668119997},136050.21216760771,422444.39207080513,155853.96202675006,-21885.755857273696,644088.40202240366,-12782.219899396565,998384.27706246357,220778.12987482134,303404.96449417877,-52110.696997880848,{"$f":"BI351*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-726379.76610863919},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ351:BI351)+Monte_Carlo!BJ351/(1+Analise_Fundamentalista!$C$10)^10","v":1534518.2674775803},{"$f":"(BK351+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":11.748665434759729},0.28388659458789745]
["Tent327",2397173.0991599872,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B352","v":316607.80172913702},-21438.577854351344,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B352","v":87016.60283502833},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B352","v":-25621.208244556565},2705392.8438849286,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G352","v":259879.66002112554},-297467.62850730418,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G352","v":98204.879193561777},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G352","v":-28915.489440791007},3707911.8492299137,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L352","v":300946.06174030696},-257161.14140628654,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L352","v":134595.99260679056},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L352","v":-39630.505479503576},4545673.7293375777,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q352","v":580750.85130432469},-905720.36401829263,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q352","v":165006.47602878473},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q352","v":-48584.58209462629},5015619.3623690093,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V352","v":638264.86553536262},-229165.89579892458,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V352","v":182065.34946511762},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V352","v":-53607.404573210544},5854878.765073156,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA352","v":213382.47486257047},-556791.52159682685,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA352","v":212530.19246968025},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA352","v":-62577.486848629072},5842574.5948813204,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF352","v":750945.14290994813},-546161.34595463832,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF352","v":212083.55509869824},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF352","v":-62445.978737315811},7966366.2570956955,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK352","v":1229957.4408006761},-1519071.6223157542,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK352","v":289176.50080212369},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK352","v":-85145.260847863072},10283171.628031218,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP352","v":1248805.5880848642},-1369354.1128723216,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP352","v":373275.78127519478},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP352","v":-109907.49136498624},8906901.7849258147,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU352","v":612333.53571532911},-23386.398810621475,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU352","v":323317.63416713022},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU352","v":-95197.791734507715},356564.61846525746,31701.421266592133,138750.40746130742,-208547.61877980951,537556.91462834505,-193456.34111320521,354421.37331669225,-85082.941560817446,142819.76512275112,817066.97933733021,{"$f":"BI352*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":11389233.987222964},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ352:BI352)+Monte_Carlo!BJ352/(1+Analise_Fundamentalista!$C$10)^10","v":6595829.723255327},{"$f":"(BK352+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":42.842768029632047},0.62240308036160141]
["Tent328",2538700.8137988555,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B353","v":389090.42150976782},-38080.814931842673,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B353","v":92154.012786439474},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B353","v":-27133.869574858192},3062152.2321164222,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G353","v":456636.53692511393},-348294.7446050329,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G353","v":111155.12880394074},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G353","v":-32728.56684528997},3609573.2131949719,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L353","v":287910.46635776031},-142691.68392607066,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L353","v":131026.33214372701},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L353","v":-38579.453023917536},4481101.2896807259,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q353","v":176676.47953666188},-369540.34675795125,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q353","v":162662.51749793102},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q353","v":-47894.425875249806},4975984.5356973018,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V353","v":468522.94047082297},-227145.3238652976,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V353","v":180626.61816443029},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V353","v":-53183.783872540844},6323810.2589688422,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA353","v":865937.44529776904},-683784.3647581588,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA353","v":229552.25298565056},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA353","v":-67589.470114143987},6077356.5563929342,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF353","v":259059.33669059305},-28404.064212652658,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF353","v":220606.06384236971},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF353","v":-64955.350100636395},7562670.8058258612,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK353","v":772234.18333249527},-1475.9872059282297,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK353","v":274522.48738867254},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK353","v":-80830.526451757469},9059454.6540078018,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP353","v":515252.29630519176},-441130.94764629792,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP353","v":328855.25363436976},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP353","v":-96828.29093726608},11980542.849251047,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU353","v":1550942.2020945658},-1764744.0877878296,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU353","v":434889.80383879243},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU353","v":-128049.15228318599},416029.74978950649,186768.3542787318,237665.66155149913,-78095.775598608161,368820.45089741476,344115.86341111682,386305.98621967377,964450.1570634821,306148.31135599752,93038.765862342712,{"$f":"BI353*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1296882.9986839984},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ353:BI353)+Monte_Carlo!BJ353/(1+Analise_Fundamentalista!$C$10)^10","v":2731522.5261323666},{"$f":"(BK353+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":19.102445882833663},0.35849945474696504]
["Tent329",2716902.0381868049,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B354","v":229841.9546311546},-209012.32637065678,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B354","v":98622.659198630441},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B354","v":-29038.500776117089},2418561.2680513947,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G354","v":112102.71226988634},-152338.88618421953,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G354","v":87792.98640050563},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G354","v":-25849.806975840729},3703467.260815023,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L354","v":223128.49686280804},-169780.43222438003,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L354","v":134434.65549475671},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L354","v":-39583.001306617953},3651318.5205134861,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q354","v":457471.72924615245},-121421.03432423688,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q354","v":132541.67320459333},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q354","v":-39025.630737331499},4886996.2654240709,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V354","v":438882.93031322461},-99138.232293622932,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V354","v":177396.37293347245},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V354","v":-52232.668992771716},6525023.1593480334,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA354","v":622651.95565859461},-480354.71368769614,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA354","v":236856.21574233077},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA354","v":-69740.05224103044},7324241.8235173067,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF354","v":851623.21777909517},-773050.66515113658,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF354","v":265867.59297776257},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF354","v":-78282.17539216741},8002059.6940202648,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK354","v":1248538.546439972},-857288.4071300074,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK354","v":290472.16093854466},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK354","v":-85526.755609642612},10235458.606864652,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP354","v":1006730.1216084708},-1330802.2235913442,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP354","v":371543.8141450925},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP354","v":-109397.53017289964},10897571.73904559,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU354","v":604541.98312403786},-194038.18885964682,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU354","v":395578.30521919753},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU354","v":-116474.25669173467},90413.786683011174,21707.005510331706,148199.71882656676,429566.73738917738,464908.40196030244,309413.40547219879,266157.97021355375,596195.54463886668,-61925.818010680538,689607.84279185394,{"$f":"BI354*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":9612559.654962983},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ354:BI354)+Monte_Carlo!BJ354/(1+Analise_Fundamentalista!$C$10)^10","v":6407052.5881867111},{"$f":"(BK354+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":41.683018099860611},0.60982353624420227]
["Tent330",2269794.8760202909,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B355","v":294844.84079708002},-63697.243150402377,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B355","v":82392.814817107297},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B355","v":-24259.777990718252},2889766.6979614105,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G355","v":144096.80158027454},-249087.12677480321,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G355","v":104897.59005326508},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G355","v":-30886.094280216395},3764409.5027664928,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L355","v":374877.21164311882},-11245.784780662652,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L355","v":136646.83903111689},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L355","v":-40234.357636486624},4093560.6481062206,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q355","v":414105.87889144244},-580368.66001438478,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q355","v":148594.91841543766},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q355","v":-43752.355582333184},4813748.5745475451,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V355","v":450704.07362807088},-747127.21945582365,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V355","v":174737.50560853083},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V355","v":-51449.790884370617},5655312.2876044344,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA355","v":479265.55804471491},-82577.568520604298,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA355","v":205285.99432847524},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA355","v":-60444.501842393831},6927224.4740416938,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF355","v":1134880.4178842481},-64353.470424610205,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF355","v":251455.99248464798},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF355","v":-74038.817166939101},8306681.141278483,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK355","v":1352386.1567181239},-1106461.2006985666,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK355","v":301529.82027085923},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK355","v":-88782.577869076413},9620273.386850832,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP355","v":527482.92202767346},-430003.73362419341,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP355","v":349212.79100008879},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP355","v":-102822.37352840425},11124163.828852601,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU355","v":931119.61540485558},-17287.438947028048,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU355","v":403803.52428710926},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU355","v":-118896.09394727081},289280.63447306666,-30978.829421479986,460043.90825708641,-61420.218289837867,-173135.43110359256,541529.482010192,1247944.1227773468,458672.19842134009,343869.60587516462,1198739.6067976658,{"$f":"BI355*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":16709432.906765006},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ355:BI355)+Monte_Carlo!BJ355/(1+Analise_Fundamentalista!$C$10)^10","v":10467647.779368224},{"$f":"(BK355+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":66.629233043165513},0.83827172564133723]
["Tent331",2196960.3825387228,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B356","v":246540.67188235448},-267064.83377249853,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B356","v":79748.946423040572},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B356","v":-23481.316174367999},2853075.0960487532,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G356","v":359015.6527056999},-132784.31552689886,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G356","v":103565.69685283936},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G356","v":-30493.93103853811},3365064.1965639391,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L356","v":342681.92533680092},-324479.31522567006,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L356","v":122150.73446693781},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L356","v":-35966.117994014741},4239424.1021550931,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q356","v":362445.54094725527},-357311.24504416721,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q356","v":153889.7142954531},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q356","v":-45311.357697268504},4971516.0080562569,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V356","v":385200.25664087961},-283471.20791483275,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V356","v":180464.41206628308},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V356","v":-53136.023834987493},6542163.0449301805,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA356","v":270918.68697783304},-456661.85448911134,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA356","v":237478.38800717978},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA356","v":-69923.244926590763},7048479.9327029753,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF356","v":696751.02028459497},-1179841.8397643033,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF356","v":255857.52614594481},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF356","v":-75334.806746597969},9666692.7870967202,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK356","v":358354.5504579402},-267790.24018525035,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK356","v":350897.80011205154},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK356","v":-103318.50838020284},10391792.473697696,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP356","v":684938.92808870121},-353595.84589722159,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP356","v":377218.68259937403},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP356","v":-111068.44103002957},12588068.680716068,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU356","v":1273729.9447984151},-1009398.7916054316,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU356","v":456942.79367383476},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU356","v":-134542.4446730293},35743.468358528524,299303.10299310228,104387.22658405393,113712.65250127265,229057.43695734249,-18188.024430689286,-302568.10008036147,338143.60200453852,597493.32376082416,586731.502193789,{"$f":"BI356*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":8178549.0481815385},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ356:BI356)+Monte_Carlo!BJ356/(1+Analise_Fundamentalista!$C$10)^10","v":5081218.6719747763},{"$f":"(BK356+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":33.537774288122037},0.51895002068711626]
["Tent332",2636306.5723568187,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B357","v":355371.54107350699},-20672.815666926144,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B357","v":95697.070035757919},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B357","v":-28177.088968050033},3341499.7858824707,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G357","v":312861.50651916646},-273182.96158218716,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G357","v":121295.35403319719},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G357","v":-35714.259388792736},3144370.5008587507,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L357","v":391991.65287082811},-55472.830202883888,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L357","v":114139.62518404856},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L357","v":-33607.32332127924},3819458.8336686539,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q357","v":561463.99835049221},-185178.93455320739,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q357","v":138645.11181547525},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q357","v":-40822.729986928076},4175085.3138203616,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V357","v":423582.32419652754},-471850.83869820496,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V357","v":151554.23723150135},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V357","v":-44623.698764876746},6061009.8772741687,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA357","v":718980.41332472872},-656805.48488034972,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA357","v":220012.68471382547},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA357","v":-64780.635279268012},7151280.8417848386,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF357","v":917515.97036141308},-109555.90353875204,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF357","v":259589.16566742575},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF357","v":-76433.552390055716},8180115.0409262376,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK357","v":407067.16589305358},-672427.76560526597,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK357","v":296935.51204564644},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK357","v":-87429.827658854774},11160790.805383734,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP357","v":1604692.4992757253},-802782.79760988359,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP357","v":405133.07160723157},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP357","v":-119287.56646688214},11232653.089462148,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU357","v":1430889.1654572543},-82836.321604389843,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU357","v":407741.64911657397},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU357","v":-120055.63721903088},402218.70647428872,125259.63958138376,417051.12453071354,474107.44562583207,58662.023964947184,217406.97787893645,991115.6801000312,-55854.915325420734,1087755.2068061912,1635738.8557504076,{"$f":"BI357*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":22800838.904594053},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ357:BI357)+Monte_Carlo!BJ357/(1+Analise_Fundamentalista!$C$10)^10","v":14068227.296406556},{"$f":"(BK357+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":88.74934753957362},0.94691321183811694]
["Tent333",2035827.2095265614,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B358","v":106264.98808282951},-267919.82675517321,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B358","v":73899.86471740136},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B358","v":-21759.109888014533},3095213.6219906821,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G358","v":231463.51330805151},-284634.44851438812,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G358","v":112355.24648958915},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G358","v":-33081.93004426785},3488391.2759427982,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L358","v":383744.44402744103},-1116.9763306365628,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L358","v":126627.46728563777},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L358","v":-37284.249247892891},4099387.479003191,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q358","v":285620.57000620174},-109562.43490082145,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q358","v":148806.43047942928},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q358","v":-43814.633290968166},4741372.4048456624,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V358","v":254454.17884161457},-196700.16732183503,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V358","v":172110.27421840874},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V358","v":-50676.227675053313},6017332.4619823527,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA358","v":410280.91662830341},-337615.75529442547,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA358","v":218427.20876273944},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA358","v":-64313.807016775099},6504780.111837686,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF358","v":631364.55613242288},-627069.38798013609,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF358","v":236121.39971006519},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF358","v":-69523.692673192476},7590044.4841883378,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK358","v":1038039.2016071071},-582844.8278529871,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK358","v":275516.14299870591},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK358","v":-81123.098862982297},9695003.0108901132,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP358","v":1183747.2199429751},-313599.32883259951,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP358","v":351925.45201623143},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP358","v":-103621.09067578871},12872323.651212275,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU358","v":1066208.62887685},-392481.29891898733,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU358","v":467261.15653224441},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU358","v":-137580.58814134443},-109514.08384295687,26102.381238984686,471970.68573454942,281049.93229384138,179188.05806313496,226778.56307984228,170892.8751891595,649587.41788984346,1118452.2524508182,1003407.8983487627,{"$f":"BI358*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":13986671.384260612},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ358:BI358)+Monte_Carlo!BJ358/(1+Analise_Fundamentalista!$C$10)^10","v":8927805.1654513106},{"$f":"(BK358+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":57.169229517314257},0.76383629335507175]
["Tent334",2462069.6502170051,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B359","v":199407.25764827948},-164428.60355132664,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B359","v":89372.326504157812},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B359","v":-26314.828596615414},3017621.3582773055,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G359","v":173038.24596384849},-53173.94663153452,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G359","v":109538.67258552539},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G359","v":-32252.616738748275},4046308.6409441237,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L359","v":468636.69020750601},-678997.10535515635,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L359","v":146879.68594356364},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L359","v":-43247.321750651361},3868994.3774457481,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q359","v":323404.09905114293},-6186.9413122172236,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q359","v":140443.23592281612},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q359","v":-41352.170469580335},5265585.5658782711,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V359","v":256431.94913459747},-416449.54792561801,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V359","v":191139.04124839656},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V359","v":-56279.066522218833},5934962.9744577101,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA359","v":335740.50408234436},-1187379.5492265802,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA359","v":215437.22319007959},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA359","v":-63433.434300426081},6934220.4872685475,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF359","v":855002.3428934979},-538275.80299710832,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF359","v":251709.94548645793},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF359","v":-74113.59120467116},8000697.0668143276,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK359","v":1103276.788211023},-693636.70115953428,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK359","v":290422.69801472296},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK359","v":-85512.191723782526},7520274.5521868058,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP359","v":613421.34901483194},-447234.00754334906,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP359","v":272983.517188358},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP359","v":-80377.391363742383},13387216.751250314,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU359","v":1022639.441724838},-1397349.8937225761,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU359","v":485951.60838330461},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU359","v":-143083.81331285276},98036.152004495234,197150.3551790911,-106728.05095473806,416308.22319216153,-25157.624064842814,-699635.25625458232,494322.8941781763,614550.59334242903,358793.46729609848,-31842.65692728624,{"$f":"BI359*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-443860.14817764628},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ359:BI359)+Monte_Carlo!BJ359/(1+Analise_Fundamentalista!$C$10)^10","v":609649.13200162712},{"$f":"(BK359+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":6.0667436568593711},0.23186716792434017]
["Tent335",2665718.9240717907,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B360","v":247975.17286732671},-46290.327490018295,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B360","v":96764.72882457159},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B360","v":-28491.450909002691},2967705.0592389181,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G360","v":456907.04440360458},-35075.242010866961,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G360","v":107726.72718619651},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G360","v":-31719.106708576386},3488825.0871937945,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L360","v":236224.13351897142},-374951.36297037645,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L360","v":126643.21449277377},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L360","v":-37288.885862747484},4241262.6335175447,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q360","v":307419.37248809531},-111038.85084770276,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q360","v":153956.45238517315},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q360","v":-45331.008090858362},5558126.0243296335,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V360","v":396955.68682980596},-516003.268294562,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V360","v":201758.16462132256},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V360","v":-59405.766053665633},6181837.1154353144,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA360","v":451296.90290486231},-1055227.9900946063,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA360","v":224398.67411042185},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA360","v":-66072.047998535607},7289414.4728621561,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF360","v":1046727.5804968397},-18160.648006659248,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF360","v":264603.37149087142},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF360","v":-77909.937440700945},8440095.7971515302,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK360","v":908794.71650720481},-1048873.2104074527,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK360","v":306372.7288311735},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK360","v":-90208.526075402027},10475645.50388776,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP360","v":1635396.3050675655},-1197571.8495495738,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP360","v":380262.52028765745},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP360","v":-111964.6699878756},12067728.091475094,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU360","v":1780027.3403708225},-1705759.7744734762,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU360","v":438054.59973873978},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU360","v":-128980.99623206777},269958.12329287734,497839.4228703577,-49372.900821378746,305005.96593470732,23304.817102900881,-445604.46107785776,1215260.366540351,76085.708855523626,706122.30581777345,383341.16940401826,{"$f":"BI360*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":5343457.0062040547},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ360:BI360)+Monte_Carlo!BJ360/(1+Analise_Fundamentalista!$C$10)^10","v":4442721.3922621496},{"$f":"(BK360+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":29.615174366066753},0.47452856720536202]
["Tent336",2646618.3236817364,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B361","v":101814.7121031819},-97700.780092653862,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B361","v":96071.383250722822},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B361","v":-28287.301921863997},3320429.2414293461,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G361","v":170093.73458205161},-551470.25730296306,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G361","v":120530.50013139183},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G361","v":-35489.055456941147},3028360.3064604327,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L361","v":465190.01021652023},-253682.4490386399,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L361","v":109928.49290732216},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L361","v":-32367.395612173736},3773273.7391297808,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q361","v":260528.53248329423},-381186.48604809731,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q361","v":136968.60792437301},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q361","v":-40329.099416240599},5070378.2228946555,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V361","v":497281.50855262246},-410863.15934772335,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V361","v":184053.0782694032},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V361","v":-54192.672349348133},6178033.652499089,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA361","v":664130.10669107665},-12775.793002893497,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA361","v":224260.60964447432},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA361","v":-66031.39623418299},6864019.798701209,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF361","v":1046970.8112785706},-484738.70846253267,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF361","v":249161.68335305163},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF361","v":-73363.279739335048},8730378.5989468861,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK361","v":1423865.111530809},-827350.05032076593,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK361","v":316909.90000271593},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK361","v":-93311.095563278534},10615016.167102627,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP361","v":1036560.3854159144},-610249.81621575321,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP361","v":385321.62997484376},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP361","v":-113454.27655265034},11654200.518010737,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU361","v":703925.8136553379},-131992.40155230029,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU361","v":423043.68349156086},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU361","v":-124561.17520274404},71898.01333938686,-296335.07804646075,289068.6584730288,-24018.44505667068,216278.75512495416,809583.52709847456,738030.50642975443,820113.86564948037,698177.92262235447,870415.92039185436,{"$f":"BI361*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":12132873.845406108},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ361:BI361)+Monte_Carlo!BJ361/(1+Analise_Fundamentalista!$C$10)^10","v":8116008.879862126},{"$f":"(BK361+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":52.181969355438376},0.71804701360183287]
["Tent337",2384339.7524012863,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B362","v":252998.80814980398},-245304.36195016088,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B362","v":86550.756527001009},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B362","v":-25484.044245054607},2752630.2260177219,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G362","v":210946.93512287448},-219417.81928623939,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G362","v":99919.580781634868},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G362","v":-29420.366958804243},3639138.9457099601,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L362","v":299352.39111372543},-362637.25151933503,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L362","v":132099.5586056312},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L362","v":-38895.454313075512},4816947.1090615299,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q362","v":540817.91256407066},-194146.33529226767,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q362","v":174853.61136975227},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q362","v":-51483.977117683899},4606206.7595617026,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V362","v":718632.45053319272},-388449.20228330366,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V362","v":167203.80531270639},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V362","v":-49231.56473162894},5115025.1570183197,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA362","v":609452.12367927202},-97584.4931388634,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA362","v":185673.74743835139},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA362","v":-54669.86291896709},7810005.1347496891,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF362","v":1098248.8892968604},-70201.669429890171,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF362","v":283500.64298159769},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF362","v":-83474.058681284689},8527208.3916710448,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK362","v":967170.01696313685},-1026399.574608539,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK362","v":309534.88764310483},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK362","v":-91139.593558885055},10004272.578670375,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP362","v":509725.60459813313},-114348.66521671954,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP362","v":363151.83660978713},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP362","v":-106926.59247813196},11864870.186794106,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU362","v":523681.14720764506},-391486.83081763919,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU362","v":430690.92386161722},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU362","v":-126812.83214675107},68761.158481589504,62028.329659465715,29919.243886946097,470041.21152387134,448155.48883096653,642871.5150597929,1228073.8041672832,159165.73643881764,651602.18351306871,436072.40810487204,{"$f":"BI362*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":6078486.6074335808},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ362:BI362)+Monte_Carlo!BJ362/(1+Analise_Fundamentalista!$C$10)^10","v":5455258.9086172171},{"$f":"(BK362+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":35.835685727556104},0.54489895671157462]
["Tent338",2282197.4456627686,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B363","v":157860.90747932708},-505322.48771685612,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B363","v":82843.024056102775},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B363","v":-24392.337804479255},2837148.6304193796,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G363","v":156061.35973318756},-256715.97833460436,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G363","v":102987.57133711311},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G363","v":-30323.707497888106},4018462.757363738,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L363","v":355757.82841147925},-370256.91397123487,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L363","v":145868.88943789873},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L363","v":-42949.702366295372},4237963.8389842995,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q363","v":455894.00858110923},-244787.87954615496,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q363","v":153836.70721790325},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q363","v":-45295.750269167518},5249016.4720914485,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V363","v":828329.06129007647},-901275.09970386676,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V363","v":190537.58853983349},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V363","v":-56101.974512265719},5930561.8732888382,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA363","v":674679.79698398907},-770752.68192834558,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA363","v":215277.46465091413},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA363","v":-63386.394923256143},7430019.6445622081,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF363","v":702199.56809342268},-389761.59591760731,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF363","v":269707.29343403928},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF363","v":-79412.738546574794},8385276.4946591062,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK363","v":1271614.7898729746},-924854.23620065372,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK363","v":304382.80600317742},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK363","v":-89622.612289921992},10327426.716922652,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP363","v":1408538.7894817337},-39463.838378120599,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP363","v":374882.22658982151},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP363","v":-110380.49385644842},12509040.782484589,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU363","v":442453.95863650687},-1358774.9122728165,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU363","v":454074.10670429328},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU363","v":-133697.78717273122},-289010.89398590545,-27990.754762191784,88420.101511847737,319647.08598368999,61489.575613777488,55818.184783301476,502732.52706327982,561520.74738557637,1633576.6838369861,-595944.63410474756,{"$f":"BI363*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-8306972.4427656159},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ363:BI363)+Monte_Carlo!BJ363/(1+Analise_Fundamentalista!$C$10)^10","v":-2691136.6347638634},{"$f":"(BK363+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-14.211591745388475},9.5325556004782E-2]
["Tent339",2243020.9210378872,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B364","v":311661.23263925908},-119599.39233737747,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B364","v":81420.928970464374},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B364","v":-23973.615478559692},2780678.6311847442,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G364","v":414892.58776633575},-297503.22083996766,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G364","v":100937.72875494143},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G364","v":-29720.150912647125},3535239.6837975932,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L364","v":530729.14217336976},-428823.09591446351,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L364","v":128328.04923409307},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L364","v":-37784.969372774249},3495390.0774680334,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q364","v":427526.09633133066},-244197.15767212669,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q364","v":126881.52150177093},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q364","v":-37359.053087216467},4909621.6612993162,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V364","v":777367.01533393748},-751085.95964280283,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V364","v":178217.66743554719},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V364","v":-52474.491320720554},5939882.8535729088,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA364","v":514184.66878696869},-487657.06751282996,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA364","v":215615.81319975122},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA364","v":-63486.018424364702},6788463.274528577,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF364","v":995290.42462130042},-262675.64458637993,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF364","v":246419.00613135705},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF364","v":-72555.724606691423},8169608.8344828654,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK364","v":736785.79855760641},-588146.43443254952,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK364","v":296554.14017320797},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK364","v":-87317.536350713417},9704901.1878496911,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP364","v":1423036.1616210425},-395674.39080274297,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP364","v":352284.75261641928},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP364","v":-103726.88330845746},10842164.469726656,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU364","v":937420.98071021691},-457431.93980387761,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU364","v":393567.03938687668},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU364","v":-115882.05866232241},249509.1537937863,188606.94476866239,192449.12612022506,272851.40707375843,152024.23180596129,178657.39604952524,906478.06155958609,357875.96794755146,1275919.6401262614,757674.02163089369,{"$f":"BI364*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":10561345.564831376},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ364:BI364)+Monte_Carlo!BJ364/(1+Analise_Fundamentalista!$C$10)^10","v":7734774.19727364},{"$f":"(BK364+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":49.839858928782483},0.69515959084224932]
["Tent340",2408511.3081937176,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B365","v":388611.08936132299},-453816.7202394089,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B365","v":87428.176130546446},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B365","v":-25742.39207349045},2399126.6449174085,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G365","v":236780.22261671981},-267125.76987273106,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G365","v":87087.515909830123},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G365","v":-25642.08792265895},3128894.98164686,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L365","v":130995.27687850353},-441875.08837177296,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L365","v":113577.86887642153},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L365","v":-33441.919537731264},3844712.7127658543,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q365","v":239870.30366257459},-13416.413835878569,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q365","v":139561.81940251391},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q365","v":-41092.645787150825},5407936.0263859881,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V365","v":281082.12749887904},-560552.27459961351,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V365","v":196306.31660691113},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V365","v":-57800.521436615621},4937299.9827102879,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA365","v":225590.41121885827},-64081.741577306762,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA365","v":179222.38148903075},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA365","v":-52770.319785080836},6001316.3454289492,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF365","v":198580.98958858705},-254374.81509303747,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF365","v":217845.82894766665},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF365","v":-64142.625278740568},7682990.4722565757,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK365","v":789471.89573231689},-533377.8909992117,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK365","v":278890.0520967503},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK365","v":-82116.514197330442},9859384.0057487357,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP365","v":983483.33340341167},-611253.27456191764,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP365","v":357892.42859721003},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP365","v":-105378.00998303272},11932872.425595406,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU365","v":736882.74351820955},-14742.729708549514,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU365","v":433159.38298446452},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU365","v":-127539.64637724395},-3519.8468210299143,31099.880731159919,-230743.86215457914,324923.06344205909,-140964.35193043895,287960.73134550138,97909.378164475667,452867.54263252509,624744.47745567141,1027759.7504168806,{"$f":"BI365*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":14326115.944180259},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ365:BI365)+Monte_Carlo!BJ365/(1+Analise_Fundamentalista!$C$10)^10","v":8087883.3094171574},{"$f":"(BK365+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":52.009180270910328},0.71638711923617071]
["Tent341",2418296.4196253652,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B366","v":290137.4320392831},-112377.30693292612,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B366","v":87783.372488891415},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B366","v":-25846.976251318196},2947540.9240804478,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G366","v":364193.11140701472},-82426.598279120954,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G366","v":106994.77564660544},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G366","v":-31503.590563268568},3872109.9161539054,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L366","v":332116.85243523982},-211735.77241149981,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L366","v":140556.32896331447},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L366","v":-41385.4696360292},3984904.019844688,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q366","v":520577.07694930246},-112469.56964820482,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q366","v":144650.71819471091},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q366","v":-42591.02346959772},4760281.6975490656,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V366","v":667993.13294288632},-172229.5368845881,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V366","v":172796.67538553345},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V366","v":-50878.331947907427},5577173.0200079763,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA366","v":737103.35686971364},-425785.36701406474,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA366","v":202449.56436159316},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA366","v":-59609.34210867768},6335543.6312726866,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF366","v":394524.01266571291},-447712.21549356455,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF366","v":229978.17057918478},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF366","v":-67714.877484731056},7782623.1755462736,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK366","v":417195.3128743578},-639151.81056094624,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK366","v":282506.68677973497},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK366","v":-83181.39776366447},10230511.112408701,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP366","v":663032.02139944793},-130789.47102594811,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP366","v":371364.22170754481},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP366","v":-109344.65089363979},14392624.365667304,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU366","v":1977134.0022591292},-2014925.0466941979,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU366","v":522447.57736514148},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU366","v":-153829.70307303203},239696.52134393019,357257.69821123063,219551.93935102527,510167.20202621078,617681.93949592428,454158.21210856439,109075.09026660208,-22631.208670517939,794262.12118740496,330826.82985704072,{"$f":"BI366*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":4611450.7987446832},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ366:BI366)+Monte_Carlo!BJ366/(1+Analise_Fundamentalista!$C$10)^10","v":4607312.6438715719},{"$f":"(BK366+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":30.626338628230382},0.48597135720289775]
["Tent342",2390032.8956703944,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B367","v":83932.716845773044},-186070.08253302783,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B367","v":86757.415773638015},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B367","v":-25544.893087933342},2979259.5783629096,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G367","v":342431.44005873543},-500578.57449531602,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G367","v":108146.15246754746},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G367","v":-31842.602479801764},3123527.5196586992,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L367","v":502268.61351212312},-162098.10612815971,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L367","v":113383.0317542214},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L367","v":-33384.55160656618},4358022.2475647554,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q367","v":422798.45645945892},-574589.56193651597,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q367","v":158194.78835109799},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q367","v":-46578.945666624553},5803226.068618739,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V367","v":698984.01752858504},-555901.26358477899,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V367","v":210655.21640962546},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V367","v":-62025.418041952064},5401441.4297790192,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA367","v":884233.51739361591},-720618.62916351389,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA367","v":196070.56486511143},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA367","v":-57731.106586186237},5728883.2671661722,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF367","v":936950.80531326483},-597304.23181981302,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF367","v":207956.59692740775},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF367","v":-61230.835290223622},7992476.3649705974,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK367","v":1098312.7455684692},-973414.82200045523,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK367","v":290124.28921495302},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK367","v":-85424.328100613871},10767662.020289546,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP367","v":399737.55645910674},-953167.25808364921,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP367","v":390862.62473481108},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP367","v":-115085.76957813962},10430339.307769155,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU367","v":1264828.1162391158},-998659.6448586738,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU367","v":378617.92012298852},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU367","v":-111480.43316495688},-40924.843001550114,-81843.584448834881,420168.98753161868,-40175.262792583613,291712.55231147946,301954.34650902724,486372.335130636,329597.88468235312,-277652.84646787099,533305.95833847369,{"$f":"BI367*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":7433841.4106799923},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ367:BI367)+Monte_Carlo!BJ367/(1+Analise_Fundamentalista!$C$10)^10","v":4704821.5701034525},{"$f":"(BK367+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":31.225383477112146},0.49275647750340346]
["Tent343",2849527.0224901224,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B368","v":274136.1612939784},-466986.32849742292,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B368","v":103436.9029381283},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B368","v":-30456.008899521723},2977588.6100315703,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G368","v":146404.971469312},-170895.90131820267,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G368","v":108085.49686128815},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G368","v":-31824.743015417527},3855298.3012661962,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L368","v":210778.90643745268},-258996.81363213941,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L368","v":139946.07281776876},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L368","v":-41205.785538073898},5044706.1585808713,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q368","v":344146.03346089122},-889288.79241595382,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q368","v":183121.19069518894},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q368","v":-53918.286946774744},5508823.598959187,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V368","v":435611.3453618387},-108050.40128697414,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V368","v":199968.50263622557},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V368","v":-58878.817162148138},6001161.5157510983,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA368","v":342531.60169453733},-901569.8499310601,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA368","v":217840.20868078258},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA368","v":-64140.970444794679},6107517.2774788067,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF368","v":390306.97524356446},-472798.29849673324,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF368","v":221700.88819563275},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF368","v":-65277.710682781224},8282422.2927768715,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK368","v":1169253.0780477559},-1078785.1153959271,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK368","v":300649.23197039834},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK368","v":-88523.297048074906},11911201.583238874,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP368","v":837535.10515406879},-1382031.8101465881,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP368","v":432372.73846425873},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP368","v":-127308.02640576745},11496565.027576743,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU368","v":1377132.3851056357},-312616.04410873237,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU368","v":417321.56652445224},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU368","v":-122876.35247193772},-119869.27316483794,51769.823996979962,50522.380085008124,-415939.85520664841,468650.62954894203,-405339.01000053488,73931.854259682746,302593.89757415222,-239431.99293402807,1358961.555049418,{"$f":"BI368*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":18942793.579359945},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ368:BI368)+Monte_Carlo!BJ368/(1+Analise_Fundamentalista!$C$10)^10","v":9460160.0463841595},{"$f":"(BK368+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":60.439744961628762},0.79148546953133048]
["Tent344",2622779.2231059386,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B369","v":283893.45713553275},-82975.789515582495,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B369","v":95206.031663273665},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B369","v":-28032.507405594199},2954369.3415809651,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G369","v":277173.15277755266},-280959.42030575156,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G369","v":107242.64497812868},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G369","v":-31576.57332234543},3259286.9219488567,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L369","v":392978.0343279058},-328194.12486602279,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L369","v":118311.05384588557},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L369","v":-34835.5606798999},4741541.1871864721,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q369","v":571018.76021105528},-681321.72607268847,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q369","v":172116.40096241439},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q369","v":-50678.031636353982},4766447.9996733498,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V369","v":744134.92706118862},-419850.08771477907,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V369","v":173020.51014452422},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V369","v":-50944.237956480814},5646814.7172105424,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA369","v":231169.97479112816},-92527.791576997872,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA369","v":204977.5352904996},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA369","v":-60353.679022501943},7446759.8624723759,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF369","v":379818.17534611654},-430242.1782946802,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF369","v":270314.95789255138},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF369","v":-79591.659547017334},8123990.9604923716,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK369","v":610572.2885130404},-1073810.9525240615,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK369","v":294898.22620329057},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK369","v":-86829.96828581483},11457998.311373856,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP369","v":1680395.3354205159},-757843.52972177661,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP369","v":415921.60728594172},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP369","v":-122464.14783494711},11279335.770083819,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU369","v":1790131.5289376213},-1390760.7153587693,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU369","v":409436.21522043762},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU369","v":-120554.58603588564},268091.19187762972,71879.804127584357,148259.40262786867,11135.403464427225,446361.11153445294,283266.03948212799,140299.29539697038,-255170.4060935454,1216009.2651497338,688252.44276340399,{"$f":"BI369*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":9593666.5061016437},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ369:BI369)+Monte_Carlo!BJ369/(1+Analise_Fundamentalista!$C$10)^10","v":6375330.4942476032},{"$f":"(BK369+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":41.48813381896128},0.60769793520930726]
["Tent345",2631721.2340924866,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B370","v":254743.72709728259},-160651.7680471862,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B370","v":95530.623750026003},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B370","v":-28128.080447729426},3089406.736122665,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G370","v":480042.94490291225},-5658.6633106461522,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G370","v":112144.45842365321},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G370","v":-33019.865509950752},3528097.6448473646,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L370","v":204809.15052176255},-428561.56492346065,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L370","v":128068.79554607942},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L370","v":-37708.634598577642},4790220.6712541245,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q370","v":163759.55302789464},-328153.01323294686,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q370","v":173883.45038108731},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q370","v":-51198.322473495427},5466882.9685619557,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V370","v":448966.15351680131},-167174.3365685126,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V370","v":198446.07141121081},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V370","v":-58430.551817567059},5876211.6896536006,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA370","v":438477.62547950062},-276946.00573932147,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA370","v":213304.57068466046},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA370","v":-62805.495123597837},6870573.356207272,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF370","v":659492.88026397733},-126713.14685381451,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF370","v":249399.57535628721},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF370","v":-73433.32476931822},9472801.5587349124,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK370","v":1229171.9299441527},-1805487.5217114326,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK370","v":343859.61166522338},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK370","v":-101246.18096238244},10195124.952890882,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP370","v":1322090.8653038517},-70951.301619406193,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP370","v":370079.71564092074},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP370","v":-108966.4403412609},11718704.542357748,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU370","v":1910689.1096604541},-915873.15398281685,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU370","v":425385.15856894758},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU370","v":-125250.60019294848},161494.50235239297,553508.87450596853,-133392.25345419633,-41708.332297460336,421807.33654193243,312030.69530124177,708745.98399713181,-333702.16106443899,1512252.8389841053,1294950.5140536365,{"$f":"BI370*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":18050532.917623311},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ370:BI370)+Monte_Carlo!BJ370/(1+Analise_Fundamentalista!$C$10)^10","v":11179437.078014804},{"$f":"(BK370+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":71.002101551935837},0.86684008524917711]
["Tent346",2344347.2457199125,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B371","v":185144.8574073175},-161933.7347858843,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B371","v":85099.041558445009},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B371","v":-25056.600627293188},2782290.1617629472,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G371","v":409631.02733575419},-199892.94974658583,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G371","v":100996.22679011842},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G371","v":-29737.375100817382},3919297.0716153439,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L371","v":300596.54988591687},-660709.68725070101,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L371","v":142269.20733957423},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L371","v":-41889.810326724182},3383463.2420851435,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q371","v":204140.76982417144},-252965.13000521113,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q371","v":122818.61382751602},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q371","v":-36162.768697697778},4580263.9873966258,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V371","v":470429.21616421838},-322296.25061365153,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V371","v":166262.09113164904},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V371","v":-48954.285978452775},5527401.3626964921,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA371","v":479839.27189943491},-819017.78561948612,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA371","v":200642.86940984678},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA371","v":-59077.378022687764},5971160.1339493254,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF371","v":648036.20007057954},-346122.15319794789,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF371","v":216751.16829164184},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF371","v":-63820.31289568526},6911979.3322677761,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK371","v":612530.09356517636},-828828.38935547869,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK371","v":250902.59880299456},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK371","v":-73875.875678798664},9379341.9118003212,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP371","v":778511.18623373308},-95050.552336521592,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP371","v":340467.05691760872},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP371","v":-100247.2755944668},12541197.591150122,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU371","v":502096.03932776611},-98123.904356119703,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU371","v":455241.38838665123},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU371","v":-134041.48212391711},83253.563552585023,280996.92927846941,-259733.7403519341,37831.484948778547,265440.77070376312,-197613.0223328922,454844.90226858825,-39271.57266610644,923680.4152203534,725172.04123438057,{"$f":"BI371*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":10108294.995973185},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ371:BI371)+Monte_Carlo!BJ371/(1+Analise_Fundamentalista!$C$10)^10","v":6063303.3479727712},{"$f":"(BK371+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":39.571199011959962},0.5866280075358774]
["Tent347",2563256.4962495891,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B372","v":317861.58471435937},-80203.519360453793,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B372","v":93045.376062586423},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B372","v":-27396.322984617342},3049101.7153531085,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G372","v":477203.702432825},-534234.81474616588,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G372","v":110681.39929546966},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G372","v":-32589.081712652238},2993798.4147367179,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L372","v":425685.83461746643},-133881.99142959504,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L372","v":108673.90749319266},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L372","v":-31997.994910368172},4682109.7183265025,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q372","v":638068.68035274721},-332401.29123257572,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q372","v":169959.05799727663},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q372","v":-50042.822589299874},5135064.4273250522,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V372","v":350531.19122895377},-364436.99113777344,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V372","v":186401.16642448792},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V372","v":-54884.044497167546},5537606.6327701984,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA372","v":507047.04926374619},-215876.03894233977,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA372","v":201013.31739006945},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA372","v":-59186.452895020513},6372099.2208986403,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF372","v":917166.62160692713},-1560883.8745694817,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF372","v":231305.12657789697},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF372","v":-68105.587014483957},8475299.8263126928,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK372","v":956155.14585037529},-857823.86834489764,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK372","v":307650.62362516357},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK372","v":-90584.790001649846},9799574.3510259409,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP372","v":1337218.287934935},-380420.52809422475,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP372","v":355721.35760841187},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP372","v":-104738.75885042794},12121547.809800398,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU372","v":470838.75696240517},-676671.59785623406,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU372","v":440008.23798699444},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU372","v":-129556.22636933203},303307.11843187467,21061.205269476537,368479.75577069586,425583.62452814821,117611.32201850071,432997.87481645541,-480517.71339914156,315397.11112899135,1207780.358598694,104619.17072383352,{"$f":"BI372*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1458304.2089026051},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ372:BI372)+Monte_Carlo!BJ372/(1+Analise_Fundamentalista!$C$10)^10","v":2517409.5212271507},{"$f":"(BK372+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":17.787045358762153},0.34463995001267445]
["Tent348",2531047.3795953882,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B373","v":394313.33161037444},-161928.75653487121,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B373","v":91876.195617274469},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B373","v":-27052.068960800843},3104915.5196227869,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G373","v":454746.79777045071},-622222.18339845398,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G373","v":112707.42221411016},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G373","v":-33185.624825294144},3663061.7292163507,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L373","v":551380.31376616738},-70584.596304670078,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L373","v":132967.94785620866},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L373","v":-39151.143240262893},3582033.2715329323,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q373","v":499490.3131835059},-191880.68490496115,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q373","v":130026.64123006487},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q373","v":-38285.103575138346},5225717.6383305984,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V373","v":496971.58288574516},-430738.20619602647,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V373","v":189691.84846182342},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V373","v":-55852.95441778392},6156520.7374647111,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA373","v":836024.91099251842},-309833.26688809274,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA373","v":223479.69783463207},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA373","v":-65801.46420456178},6109099.1133386977,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF373","v":401413.0794966399},-225547.49911073296,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF373","v":221758.30832220541},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF373","v":-65294.617491050165},7434729.988945134,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK373","v":1074063.7227585996},-87390.756394462296,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK373","v":269878.27740116662},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK373","v":-79463.083143876007},10839416.397268193,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP373","v":1187857.0274733768},-456368.99428847537,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP373","v":393467.28525157302},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP373","v":-115852.68700920562},12960149.384826938,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU373","v":977729.94833492837},-188126.49877315148,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU373","v":470449.20206108841},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU373","v":-138519.27772156737},297208.70173197688,-87953.588239187258,574612.52207744308,399351.16593347129,200072.2707337582,683869.87773449591,332329.2712170622,1177088.1606214279,1009102.631427269,1121533.373901298,{"$f":"BI373*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":15633242.246799866},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ373:BI373)+Monte_Carlo!BJ373/(1+Analise_Fundamentalista!$C$10)^10","v":10852765.354611125},{"$f":"(BK373+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":68.995197971488835},0.85419072927158224]
["Tent349",2554217.9743309338,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B374","v":318795.16967042309},-139074.24746503509,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B374","v":92717.280660428383},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B374","v":-27299.718424695489},3254462.1986986203,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G374","v":411416.41270058433},-142993.72843353325,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G374","v":118135.91796312355},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G374","v":-34783.993590664679},3751866.5354864011,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L374","v":135860.61882939329},-479966.02606770559,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L374","v":136191.53340359798},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L374","v":-40100.297239763291},3630024.286482316,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q374","v":201298.81560754197},-265529.80922659975,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q374","v":131768.69944395177},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q374","v":-38798.035990539072},5272615.7785487752,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V374","v":631498.09834299178},-221800.73165163962,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V374","v":191394.23567887361},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V374","v":-56354.206086774109},5060167.918692058,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA374","v":311814.68127914437},-624277.43304631382,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA374","v":183682.44755194121},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA374","v":-54083.543671779255},6509264.7894706642,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF374","v":417901.90963960474},-1296809.2430442772,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF374","v":236284.19204766015},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF374","v":-69571.625323356333},8585802.4617442805,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK374","v":656756.86994254671},-872051.62299800059,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK374","v":311661.83330499183},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK374","v":-91765.852410099673},9578694.5737060215,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP374","v":573742.99477344565},-226934.28275657474,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP374","v":347703.49362350733},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP374","v":-102377.97532014886},11818033.848870065,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU374","v":1392112.8526564282},-417941.50929979183,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU374","v":428990.78004771762},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU374","v":-126312.24102640821},245138.48444112088,351774.60863950988,-248014.17107447761,28739.669834354914,544737.3962834517,-182863.84788700749,-712194.76668036869,4601.2278394382738,592134.23032022931,1276849.8823779456,{"$f":"BI374*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":17798225.169685464},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ374:BI374)+Monte_Carlo!BJ374/(1+Analise_Fundamentalista!$C$10)^10","v":9555356.4171391577},{"$f":"(BK374+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":61.0245826553329},0.79622047382491679]
["Tent350",2950448.2459413367,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B375","v":431774.25328433083},-22627.51080283647,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B375","v":107100.31048335596},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B375","v":-31534.6642887571},3342465.8504435909,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G375","v":462226.06103780074},-143598.47804917791,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G375","v":121330.42186215683},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G375","v":-35724.58477635312},3360618.7843908463,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L375","v":158516.29669458605},-636667.58694955998,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L375","v":121989.36745274949},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L375","v":-35918.605016725116},4267798.829509859,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q375","v":509602.48934227962},-322661.61606645305,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q375","v":154919.70765790451},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q375","v":-45614.629412896269},5075267.3277169028,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V375","v":527849.8609144924},-102897.14251473447,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V375","v":184230.55118226269},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V375","v":-54244.927554791648},5677197.8398400219,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA375","v":724225.63987547823},-1132803.0353777304,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA375","v":206080.43274736821},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA375","v":-60678.416652956155},7479931.1718925703,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF375","v":1064384.2670680545},-1011721.333661148,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF375","v":271519.0656219208},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF375","v":-79946.19757628908},8812585.9820730872,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK375","v":1324923.0975358845},-4203.7726392861941,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK375","v":319894.00123850338},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK375","v":-94189.735692793809},10044566.246578416,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP375","v":1504280.0476026393},-1826401.7757270359,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP375","v":364614.48363279481},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP375","v":-107357.25493499446},11333735.48994959,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU375","v":1724811.3988522198},-214877.52008739402,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU375","v":411410.90733572765},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU375","v":-121136.01528336671},484712.38867609325,404233.42007442657,-392080.52781894954,296245.95152083476,554938.34202722891,-263175.37940784008,244235.80145253829,1546423.590442308,-64864.499426596289,1800208.7708171869,{"$f":"BI375*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":25093412.700775925},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ375:BI375)+Monte_Carlo!BJ375/(1+Analise_Fundamentalista!$C$10)^10","v":14657539.566345654},{"$f":"(BK375+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":92.369779979269751},0.95714369628094653]
["Tent351",2404627.4042399307,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B376","v":147713.04356659148},-358492.46896256937,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B376","v":87287.191681857905},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B376","v":-25700.880548087174},3429053.1381476643,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G376","v":433039.57331006497},-124277.76407147048,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G376","v":124473.51220775928},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G376","v":-36650.037731909302},4036066.8261765032,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L376","v":142665.293592703},-356368.94359490805,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L376","v":146507.91140285306},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L376","v":-43137.856285243237},3883928.285459694,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q376","v":441960.42913058976},-390866.24997958436,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q376","v":140985.33192033909},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q376","v":-41511.785462450243},5005476.8214680934,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V376","v":342621.91855555394},-431896.73490766081,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V376","v":181697.17853343883},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V376","v":-53499.000156090086},6945143.9714928279,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA376","v":1107835.1015992197},-1142549.4311809468,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA376","v":252106.46440645249},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA376","v":-74230.342416406551},6766809.5809626253,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF376","v":1089285.3380074596},-483941.70558867184,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF376","v":245632.98410666466},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF376","v":-72324.287923077936},8392857.2235046979,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK376","v":660379.61264470371},-26220.37540705593,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK376","v":304657.9839915288},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK376","v":-89703.635822376309},9569977.9556375798,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP376","v":1511394.3757987148},-1341068.0821875739,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP376","v":347387.08322628064},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP376","v":-102284.8112984109},12059027.869193856,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU376","v":1432929.1171120456},-559390.56312902505,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU376","v":437738.78450324922},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU376","v":-128888.00745002294},-149193.11426220715,396585.28371444449,-110333.59488459522,150567.72560889425,38923.362025241877,143161.7924083189,778652.32860237453,849113.58540680015,415428.56553901068,1182389.3310362468,{"$f":"BI376*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":16481523.664179472},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ376:BI376)+Monte_Carlo!BJ376/(1+Analise_Fundamentalista!$C$10)^10","v":9878650.9606334195},{"$f":"(BK376+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":63.010738573933303},0.8118158084801621]
["Tent352",2880484.3531943928,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B377","v":151617.89888109686},-648556.86700205528,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B377","v":104560.64396111495},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B377","v":-30786.883719094683},2998717.6679972303,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G377","v":316852.73461813142},-6476.0757643259203,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G377","v":108852.47478454301},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G377","v":-32050.572345113902},3320195.9060165831,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L377","v":517632.67628610879},-286238.84249935159,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L377","v":120522.03013189665},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L377","v":-35486.561546424913},4084881.6902215797,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q377","v":181806.61950831173},-52234.025156767682,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q377","v":148279.87507061855},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q377","v":-43659.594076129884},4645315.8250658829,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V377","v":354728.93997279584},-200247.21433964497,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V377","v":168623.45165423211},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V377","v":-49649.566048214605},5996472.8023333028,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA377","v":702572.21998446202},-896653.32574093936,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA377","v":217670.00991064514},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA377","v":-64090.857041253454},5978358.1208298327,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF377","v":288487.01845360227},-116185.12604612425,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF377","v":217012.45287130459},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF377","v":-63897.245646545714},8847278.4408232737,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK377","v":867706.40357533377},-122295.48103094616,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK377","v":321153.3261931733},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK377","v":-94560.531907078737},11534773.964737216,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP377","v":497558.77607879171},-2206350.0858659884,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP377","v":418708.53850023757},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP377","v":-123284.73313336543},10292135.724246111,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU377","v":1644479.6976124616},-17175.649663318396,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU377","v":373601.17504854372},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU377","v":-110003.30045608879},-423165.20787893818,387178.56129323464,316429.30237222894,234192.87534603273,273455.61123916839,-40501.952887085652,325417.09963223687,972003.71683048236,-1413367.5044203245,1890901.9225415981,{"$f":"BI377*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":26357599.789655432},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ377:BI377)+Monte_Carlo!BJ377/(1+Analise_Fundamentalista!$C$10)^10","v":13954266.895900099},{"$f":"(BK377+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":88.049233267598623},0.94472756775289068]
["Tent353",2809192.0041349833,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B378","v":152463.04491198598},-256082.8294041538,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B378","v":101972.75490735713},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B378","v":-30024.904485248444},3257680.6554066129,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G378","v":132433.42356308029},-34111.452904368038,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G378","v":118252.74689349961},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G378","v":-34818.392754233828},3598883.11503316,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L378","v":381337.75553390995},-152332.69181167116,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L378","v":130638.28506179544},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L378","v":-38465.196264047125},4409839.2829847028,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q378","v":693000.79185261473},-4937.0135368937617,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q378","v":160075.72986208281},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q378","v":-47132.770943395451},5297288.2429534784,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V378","v":859821.25833344401},-138224.60493704493,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V378","v":192289.83810191837},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V378","v":-56617.907672880188},5371000.0033031357,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA378","v":352824.0138584727},-299686.46553877159,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA378","v":194965.55099760561},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA378","v":-57405.74579881828},6656726.6470237505,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF378","v":1001749.1076332595},-505706.23763547448,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF378","v":241637.00945434172},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF378","v":-71147.711323078533},8816066.2311296444,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK378","v":647080.83408461895},-411767.69007294188,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK378","v":320020.33314587688},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK378","v":-94226.932917246319},11929159.261526562,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP378","v":1588366.6539656639},-524579.27729050466,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP378","v":433024.59633799613},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP378","v":-127499.95973555445},10277555.641405854,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU378","v":1628756.8359130009},-246387.0683128332,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU378","v":373071.92278959882},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU378","v":-109847.46717946642},-31671.934070059135,181756.32479797804,321178.15251998714,801006.73723440839,857268.58382543724,190697.35351848844,666532.16812904831,461106.54424030759,1369312.013277601,1645594.2232102999,{"$f":"BI378*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":22938214.528464954},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ378:BI378)+Monte_Carlo!BJ378/(1+Analise_Fundamentalista!$C$10)^10","v":14719721.037149016},{"$f":"(BK378+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":92.751791054769285},0.95812323988565651]
["Tent354",2972429.1903816271,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B379","v":306720.19541057124},-40248.968614047466,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B379","v":107898.21160821416},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B379","v":-31769.59866004387},2633257.9083687705,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G379","v":108230.10660536673},-489415.00088735315,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G379","v":95586.404525821068},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G379","v":-28144.504564807383},3998619.0682392651,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L379","v":576115.26034095453},-18995.443242042777,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L379","v":145148.56998498517},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L379","v":-42737.611177896615},4112204.0508717457,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q379","v":674833.40409668942},-450763.78472415381,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q379","v":149271.66786440721},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q379","v":-43951.617998889604},5371167.9235667549,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V379","v":196451.10999580624},-452232.20953437954,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V379","v":194971.64644849001},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V379","v":-57407.540546158045},5529778.1850193162,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA379","v":625022.70720958011},-998382.78688233183,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA379","v":200729.14728612825},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA379","v":-59102.781719948813},8156908.1050501382,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF379","v":926110.13122291595},-548359.71362247947,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF379","v":296093.10783092526},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF379","v":-87181.789777481928},7438869.3699704101,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK379","v":711788.29260408727},-975342.53292079445,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK379","v":270028.5355843514},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK379","v":-79507.325231896},8689182.2869045902,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP379","v":777474.81730774289},-180564.62154870783,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP379","v":315414.48729159031},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP379","v":-92870.785562255551},12643098.536707187,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU379","v":1774409.3072345289},-648304.19902647811,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU379","v":458940.35952526453},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU379","v":-135130.60887381667},342599.83974469412,-313742.99432097271,659530.77590600029,329389.6692380532,-118216.99363624133,-231733.71410657227,586661.73565387982,-73033.029964251778,819453.89748836984,1449914.8588594988,{"$f":"BI379*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":20210606.971897393},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ379:BI379)+Monte_Carlo!BJ379/(1+Analise_Fundamentalista!$C$10)^10","v":11606279.233269682},{"$f":"(BK379+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":73.62440090720682},0.88219988768048152]
["Tent355",2637818.2275382583,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B380","v":160578.34360759376},-44696.852494978091,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B380","v":95751.942626557866},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B380","v":-28193.245678723615},3167939.415467449,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G380","v":441907.14868174121},-58625.025390397379,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G380","v":114995.16910888089},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G380","v":-33859.230064892894},3820331.7417633678,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L380","v":349174.31851858943},-608766.62379143341,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L380","v":138676.79809504171},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L380","v":-40832.059709542125},4036409.0980098606,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q380","v":517540.97296742379},-112796.94922850173,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q380","v":146520.33575893953},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q380","v":-43141.514518318596},4804761.2125400864,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V380","v":343771.70889509539},-224376.8217284065,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V380","v":174411.26729448847},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V380","v":-51353.733126320934},5797666.757020385,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA380","v":288517.86453937599},-729315.75722037745,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA380","v":210453.41520905314},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA380","v":-61965.999604373348},5758644.8718439443,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF380","v":199647.66776856029},-617338.75803471508,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF380","v":209036.93348503319},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF380","v":-61548.930079210106},7736769.7424721979,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK380","v":581821.65181072825},-903642.47017183993,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK380","v":280842.22209179582},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK380","v":-82691.312021449849},10737061.827838723,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP380","v":1603091.4193996529},-696299.36804000929,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP380","v":389751.84771411878},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP380","v":-114758.71188531768},12243440.73079592,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU380","v":1373515.8704075092},-1271728.0997301752,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU380","v":444432.91132342792},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU380","v":-130859.02920549682},183440.18806044993,464418.06233533181,-161747.56688734441,508122.84497954301,242452.42133485642,-292310.47707632167,-270203.08686033171,-123669.90829076571,1181785.1871884447,415361.65279526502,{"$f":"BI380*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":5789795.9073583661},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ380:BI380)+Monte_Carlo!BJ380/(1+Analise_Fundamentalista!$C$10)^10","v":4121990.24740953},{"$f":"(BK380+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":27.644766654438239},0.45229931239154536]
["Tent356",2570980.5340235773,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B381","v":105652.56292924161},-50160.44657639262,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B381","v":93325.756118368547},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B381","v":-27478.878216179684},3229972.1713680406,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G381","v":500793.97450830147},-124507.16230261519,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G381","v":117246.93794645692},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G381","v":-34522.241908914395},3493519.1428739717,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L381","v":215605.28859415348},-122309.07023273617,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L381","v":126813.6071852959},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L381","v":-37339.056364884149},4628637.152597324,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q381","v":359248.9980533272},-238105.91825695569,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q381","v":168018.02127520746},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q381","v":-49471.302851155764},5317126.8897468429,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V381","v":205051.75985471247},-715170.04535309074,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V381","v":193009.97451985479},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V381","v":-56829.944968376753},5901709.9170104424,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA381","v":322187.11315668817},-905611.80355328589,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA381","v":214230.14803394955},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA381","v":-63078.02254066489},7141412.185819854,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF381","v":833766.84230900311},-282489.69287022075,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF381","v":259230.93666972779},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF381","v":-76328.075280513091},7145185.018980423,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK381","v":545595.61821112281},-1052882.4976506014,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK381","v":259367.8892847939},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK381","v":-76368.399670984829},8835495.5839949492,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP381","v":944389.63703342492},-391508.26633047045,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP381","v":320725.61232751561},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP381","v":-94434.595641307998},13321901.721433647,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU381","v":2129886.4054981507},-1873050.0450911748,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU381","v":483580.69407148188},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU381","v":-142385.72022102779},121338.99425503785,459011.50824322877,182770.76918182906,239689.79822042322,-373938.25594690023,-432272.56490331306,734180.010827997,-324287.38982566958,779172.38738916209,598031.33425743016,{"$f":"BI381*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":8336059.3070020713},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ381:BI381)+Monte_Carlo!BJ381/(1+Analise_Fundamentalista!$C$10)^10","v":5197684.3024807936},{"$f":"(BK381+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":34.25327940875566},0.52704360157279762]
["Tent357",2356817.7145597367,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B382","v":195352.21788110724},-190851.87574713991,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B382","v":85551.715516192096},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B382","v":-25189.886153968069},3074695.3839689395,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G382","v":145052.57329236416},-476708.61036204465,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G382","v":111610.4411313786},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G382","v":-32862.629214740497},3537935.2711708625,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L382","v":491292.17839514057},-377303.9049819702,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L382","v":128425.89817789654},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L382","v":-37813.780060436366},4790529.7228364227,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q382","v":594109.27750589431},-506534.75542828022,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q382","v":173894.66885287888},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q382","v":-51201.625645448737},5466700.633676338,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V382","v":240642.82526437662},-187759.21799019878,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V382","v":198439.45271424216},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V382","v":-58428.603005411482},5993874.8718987862,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA382","v":375877.7899612335},-184643.49204345676,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA382","v":217575.70588191538},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA382","v":-64063.090120003188},6754626.9122074721,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF382","v":411207.05921535008},-86774.133656807811,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF382","v":245190.75719826604},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF382","v":-72194.078430380221},8231231.2281152848,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK382","v":1087028.278616993},-369750.38599485066,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK382","v":298791.01299408812},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK382","v":-87976.162204781911},8841408.6140198242,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP382","v":694368.4942456556},-638208.65925453731,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP382","v":320940.2533917785},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP382","v":-94497.794654210622},13199848.789803578,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU382","v":1546050.2151435371},-2017405.8003566207,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU382","v":479150.21240112343},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU382","v":-141081.2071763718},64862.171496191353,-252908.22515304244,204600.39153063053,210267.56528504423,192894.45698300851,344746.91367968894,497429.60432642815,928092.74341144855,282602.29372868617,-133286.57998833191,{"$f":"BI382*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1857904.0460979084},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ382:BI382)+Monte_Carlo!BJ382/(1+Analise_Fundamentalista!$C$10)^10","v":521369.33201745257},{"$f":"(BK382+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":5.5243978277701133},0.22719531171757246]
["Tent358",2535635.3682209426,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B383","v":194195.9657310831},-298376.59020767157,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B383","v":92042.738110255639},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B383","v":-27101.105808427816},2969707.1133134728,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G383","v":332988.86214957183},-85554.583391075459,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G383","v":107799.40109711302},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G383","v":-31740.504848067856},3867039.968818638,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L383","v":265944.15801925049},-181727.1596814529,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L383","v":140372.29152612563},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L383","v":-41331.281569046747},4456488.354182221,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q383","v":348605.03486050345},-337534.99812903011,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q383","v":161769.07595479503},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q383","v":-47631.36053961009},4854197.5644773217,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V383","v":519988.00559577154},-558337.26311910548,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V383","v":176205.79077034531},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V383","v":-51882.113437396067},6306178.6614186261,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA383","v":876978.78918214387},-40879.658447570597,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA383","v":228912.23173649178},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA383","v":-67401.021965498992},6480360.2865830911,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF383","v":964705.86790330405},-714882.82104196411,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF383","v":235234.96800589477},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF383","v":-69262.691317736375},7644976.8280356955,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK383","v":789884.76183866919},-902644.33446042729,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK383","v":277510.16919107299},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK383","v":-81710.220844940108},8541589.3939694837,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP383","v":549159.30939253944},-945287.16714254802,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP383","v":310056.91334321443},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP383","v":-91293.299044226456},12977223.866187094,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU383","v":1832972.8918103131},-1165156.8423605268,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU383","v":471069.00017397874},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU383","v":-138701.77136074164},-39238.992174760657,323493.17500754149,183258.00829487646,125207.75214665828,85974.419809615298,997610.34050556598,415795.32354949834,83040.375724374782,-177364.24345102062,1000183.2782630234,{"$f":"BI383*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":13941722.862774441},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ383:BI383)+Monte_Carlo!BJ383/(1+Analise_Fundamentalista!$C$10)^10","v":8478716.8249255717},{"$f":"(BK383+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":54.410261005600233},0.73902334439182205]
["Tent359",2367353.4055763865,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B384","v":109294.75930883607},-210035.75179985017,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B384","v":85934.15766903857},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B384","v":-25302.492595961132},3013590.4648407423,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G384","v":264908.27874017047},-518667.82745086454,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G384","v":109392.35246648072},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G384","v":-32209.534176130666},3349344.2312141112,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L384","v":236837.55058385473},-203815.71111135586,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L384","v":121580.10484411012},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L384","v":-35798.101547490172},4069524.3731773552,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q384","v":600963.26783031411},-333451.83528938168,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q384","v":147722.40946318404},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q384","v":-43495.453648304443},4937071.9060072964,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V384","v":504081.56601152715},-372260.1433493818,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V384","v":179214.10237898771},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V384","v":-52767.882080141993},5718628.4538618121,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA384","v":339077.56626234599},-509393.44138809829,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA384","v":207584.35054404661},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA384","v":-61121.230895250177},5671909.6925609848,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF384","v":301426.64590866759},-430844.57319935539,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF384","v":205888.47472327959},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF384","v":-60621.896444752761},8446986.4662540015,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK384","v":1192086.9291139618},-329375.55578038062,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK384","v":306622.85787557479},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK384","v":-90282.174185369804},10701293.058142388,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP384","v":1345032.4515870344},-1218465.5256774849,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP384","v":388453.45302261558},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP384","v":-114376.41195989198},11636549.425029462,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU384","v":1485982.4098052701},-887694.73730274825,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU384","v":422402.95456460357},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU384","v":-124372.51868512512},-40109.327417936656,-176576.73042034401,118803.84276911881,371738.38835581206,258267.64296099107,-23852.755476955863,15848.650987839028,1079052.057023786,400643.96697227308,896318.10838200024,{"$f":"BI384*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":12493928.798379568},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ384:BI384)+Monte_Carlo!BJ384/(1+Analise_Fundamentalista!$C$10)^10","v":7514037.5145221408},{"$f":"(BK384+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":48.483765924055071},0.68154141262635815]
["Tent360",2253267.0099176904,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B385","v":236604.82287094733},-284898.81772961136,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B385","v":81792.858660055281},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B385","v":-24083.126626074929},3096486.8165805568,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G385","v":278008.56648280006},-96682.643351704464,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G385","v":112401.46303857247},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G385","v":-33095.538066039182},3218575.3437470361,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L385","v":151520.34778623297},-348811.40953272471,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L385","v":116833.23681531051},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L385","v":-34400.431559087177},3496214.6045719963,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q385","v":516498.77280437498},-365869.32418157585,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q385","v":126911.45156712891},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q385","v":-37367.865709317608},5012029.5024979142,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V385","v":680256.97451447323},-829104.97384613683,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V385","v":181935.03872087225},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V385","v":-53569.035818213953},6358350.1008171141,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA385","v":222860.2696963083},-176510.03072891542,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA385","v":230806.03799648225},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA385","v":-67958.635144837317},8098558.0377075719,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF385","v":895432.82820159371},-753102.29327173228,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF385","v":293975.0193886995},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF385","v":-86558.138850065938},8400534.6795711648,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK385","v":1085648.7870256512},-472723.90634179098,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK385","v":304936.67314649775},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK385","v":-89785.693184331656},10476434.003025159,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP385","v":1649411.0045465741},-979051.41332265432,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP385","v":380291.14254956209},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP385","v":-111973.09753973118},10555616.748744197,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU385","v":1082753.3707752994},-1497527.0698872316,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU385","v":383165.45043247426},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU385","v":-112819.41006432699},9415.7371753163279,260631.84810362887,-114858.2564902684,240173.0344806104,-20481.996429005296,209197.64181903785,349747.41546849499,828075.86064602633,938677.63623375061,-144427.65874378494,{"$f":"BI385*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2013201.4158665955},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ385:BI385)+Monte_Carlo!BJ385/(1+Analise_Fundamentalista!$C$10)^10","v":559131.56014994544},{"$f":"(BK385+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":5.7563895963111138},0.22918720424200123]
["Tent361",2614245.4333315948,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B386","v":408242.74643366772},-258196.82148534103,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B386","v":94896.257873582843},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B386","v":-27941.297469607369},2682265.9803581918,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G386","v":373662.85130680277},-411611.40644717473,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G386","v":97365.381579046094},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G386","v":-28668.307380108949},3624303.8070910187,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L386","v":471186.97858896205},-516418.5555376875,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L386","v":131561.04790498159},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L386","v":-38736.894976652977},4126113.4916929272,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q386","v":509987.18443473516},-433550.33612072311,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q386","v":149776.57603646131},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q386","v":-44100.28339145959},5630890.7946752803,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V386","v":383047.45145110181},-430870.87184604525,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V386","v":204399.50208826142},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V386","v":-60183.482662677488},5376093.3893966069,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA386","v":522682.33924378932},-178122.10186241136,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA386","v":195150.43925408419},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA386","v":-57460.18438142063},7440916.1614984963,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF386","v":409699.20807025855},-336053.14554113988,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF386","v":270102.83345026191},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF386","v":-79529.201529436905},9658669.4606748298,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK386","v":1201826.4320154707},-281397.83531899005,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK386","v":350606.55597581709},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK386","v":-103232.7543238348},11785796.051721361,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP386","v":1123801.1708049111},-2060501.3390065969,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP386","v":427820.55850979529},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP386","v":-125967.68046280846},13247906.178891476,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU386","v":1679893.5469648775},-1707777.836323424,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU386","v":480894.67997462302},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU386","v":-141594.84900471626},217000.88535230217,30748.519058565187,47592.575979603171,182113.14095901378,96392.599030640486,482250.49225404148,264219.69444994366,1167802.398348463,-634847.290154699,311415.54161136027,{"$f":"BI386*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":4340873.5885350769},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ386:BI386)+Monte_Carlo!BJ386/(1+Analise_Fundamentalista!$C$10)^10","v":3461824.8548161956},{"$f":"(BK386+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":23.589048956321005},0.40708712952044568]
["Tent362",2847828.7220342467,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B387","v":337585.60699934192},-411250.9194717572,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B387","v":103375.25518464932},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B387","v":-30437.857306857404},2771356.7220498328,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G387","v":289788.80859045248},-310634.61266698927,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G387","v":100599.34648912131},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G387","v":-29620.517483894695},2952801.350521849,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L387","v":295177.58008522913},-254628.36526163816,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L387","v":107185.72741331546},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L387","v":-31559.814488590251},4211226.0368013475,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q387","v":327810.38662501134},-199473.89986977333,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q387","v":152866.13370610689},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q387","v":-45009.974161479993},5824114.9904947476,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V387","v":575514.63225097442},-444341.46204325161,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V387","v":211413.4774710288},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V387","v":-62248.68077486736},5934389.5026158653,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA387","v":815241.36758719862},-206669.25869012679,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA387","v":215416.4063489777},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA387","v":-63427.304980233297},7030710.1316245394,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF387","v":782852.42457032774},-33709.688763182749,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF387","v":255212.48815371908},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF387","v":-75144.881465835191},6654972.554763915,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK387","v":1046266.634652921},-757164.58506499685,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK387","v":241573.3364765482},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK387","v":-71128.963422442932},9978520.1445421576,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP387","v":1535696.5913696347},-692503.41834497254,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP387","v":362217.03163748223},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP387","v":-106651.34807553355},10766659.001639005,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU387","v":382915.29860389751},-1294662.9624049005,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU387","v":390826.21548443992},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU387","v":-115075.04922184674},-727.91459462336206,50133.024928689818,116175.12774831618,236192.64629986489,280337.96690388425,760561.21026581619,929210.34249502898,459546.42264202947,1098758.8565866109,-635996.49753840989,{"$f":"BI387*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-8865262.1005366854},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ387:BI387)+Monte_Carlo!BJ387/(1+Analise_Fundamentalista!$C$10)^10","v":-2155114.1256247289},{"$f":"(BK387+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-10.91854427380742},0.11215892506320785]
["Tent363",2839171.2842752566,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B388","v":460643.49466332392},-230021.27277815156,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B388","v":103060.99301338308},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B388","v":-30345.325809751459},2964167.6195152551,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G388","v":363378.39299421816},-79750.472998957775,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G388","v":107598.31927623178},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G388","v":-31681.298224973638},3704167.0154148722,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L388","v":293872.11610296491},-785970.60838749399,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L388","v":134460.05635884881},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L388","v":-39590.480348631696},4149411.5795135857,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q388","v":162921.02270328868},-110896.92033672718,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q388","v":150622.28903708534},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q388","v":-44349.295513263489},5033398.0689108623,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V388","v":230582.21971298879},-334494.84416393028,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V388","v":182710.71072276525},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V388","v":-53797.425036391658},6308468.9888666887,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA388","v":418688.87140389252},-479309.69801157143,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA388","v":228995.36987698736},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA388","v":-67425.501197522579},6796564.7100040112,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF388","v":275136.69530374598},-105465.41439042467,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF388","v":246713.08560079816},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF388","v":-72642.31349986259},8782368.9855603576,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK388","v":697870.98350748653},-41403.966930284558,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK388","v":318797.13410557207},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK388","v":-93866.773633671342},9307099.4124926832,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP388","v":1298944.6683593283},-821282.69321834354,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP388","v":337844.67771926656},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP388","v":-99475.141066711236},11981839.692161858,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU388","v":957936.13456951361},-1689289.9777891294,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU388","v":434936.87881412444},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU388","v":-128063.01306040313},303337.88908880396,359544.94104651851,-397228.91627431195,158297.09589038335,25000.661235432104,100949.04207178588,343742.05301425688,881397.3770491028,716031.51179353998,-424479.97746589442,{"$f":"BI388*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-5916897.767880857},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ388:BI388)+Monte_Carlo!BJ388/(1+Analise_Fundamentalista!$C$10)^10","v":-1482743.0462461072},{"$f":"(BK388+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-6.7878410940697353},0.13614448058362449]
["Tent364",2513256.840545868,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B389","v":175839.46247063924},-196014.42273425564,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B389","v":91230.404843451906},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B389","v":-26861.922030681195},2793182.5993076805,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G389","v":387157.11748548719},-318607.03928342916,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G389","v":101391.61872575608},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G389","v":-29853.79448276449},3847427.5371551006,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L389","v":323280.79071560618},-880721.34839031426,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L389","v":139660.36664373259},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L389","v":-41121.66208182252},4291856.6966010025,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q389","v":165213.67407731456},-52011.919775511546,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q389","v":155793.00039861712},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q389","v":-45871.762125956513},4929223.8178134188,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V389","v":653362.99700303061},-608594.18774876255,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V389","v":178929.21933336192},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V389","v":-52684.000986195359},5879526.3133595213,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA389","v":515463.05097846343},-87324.015190963357,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA389","v":213424.89044574354},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA389","v":-62840.922128953229},7137275.4660521634,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF389","v":305704.47374449222},-72422.882289320944,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF389","v":259080.77508932666},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF389","v":-76283.861636260815},9178264.4624393266,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK389","v":635522.80128594476},-866515.33943583642,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK389","v":333168.01098877803},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK389","v":-98098.141180615901},9275778.3555339035,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP389","v":875667.10440303455},-215991.19245640549,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP389","v":336707.73355169245},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP389","v":-99140.378707221331},12895897.884606702,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU389","v":1544547.1340798917},-733951.44248230883,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU389","v":468116.89352726657},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU389","v":-137832.55173263286},44193.52254915431,140087.90244504961,-458901.85311279801,223122.99257446363,171014.02760143462,578723.00410429039,416078.50490823714,4077.331658270472,897243.26679110015,1140880.0333922165,{"$f":"BI389*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":15902918.585931702},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ389:BI389)+Monte_Carlo!BJ389/(1+Analise_Fundamentalista!$C$10)^10","v":9252750.1137498803},{"$f":"(BK389+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":59.165524676851838},0.78094714528619591]
["Tent365",2526725.2094873693,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B390","v":169302.29357415382},-325103.9535074833,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B390","v":91719.302249913264},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B390","v":-27005.873206124321},3378149.0830786573,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G390","v":443062.19016220246},-75362.228205592459,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G390","v":122625.711586192},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G390","v":-36105.970473740745},3241789.6853241622,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L390","v":287130.96880196035},-194829.15659894294,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L390","v":117675.90985456717},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L390","v":-34648.548593278923},3573658.767278308,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q390","v":313821.46400765347},-111012.95578482706,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q390","v":129722.64945286686},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q390","v":-38195.596097548245},4969430.1889130361,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V390","v":408828.05740074645},-575799.93175758631,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V390","v":180388.69751065297},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V390","v":-53113.730406679089},6011483.052425961,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA390","v":375161.04451467807},-195908.87500703748,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA390","v":218214.87710076378},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA390","v":-64251.287985335723},6838650.0125331543,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF390","v":606064.29376877635},-1508311.9538295404,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF390","v":248240.76837708734},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF390","v":-73092.125113597183},8322733.4686039612,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK390","v":540157.15165397897},-1543291.2106232252,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK390","v":302112.5145251659},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK390","v":-88954.146631198761},10413533.055603076,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP390","v":840771.70475148503},-138823.72599648454,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP390","v":378007.85864249157},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP390","v":-111300.80638426734},11007672.288907779,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU390","v":1036617.8430048898},-35074.325881473698,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU390","v":399574.91932379996},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU390","v":-117651.02157235504},-91088.230889540529,454219.70306906127,175329.17346430567,294335.56157814502,-39696.907252865982,333215.75862306863,-727099.01679727389,-789975.69107527914,968655.03101322474,1283467.414874861,{"$f":"BI390*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":17890468.067674741},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ390:BI390)+Monte_Carlo!BJ390/(1+Analise_Fundamentalista!$C$10)^10","v":9587464.6533639561},{"$f":"(BK390+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":61.221839196456166},0.79780294705794552]
["Tent366",2178011.3704913505,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B391","v":143765.95598961867},-161530.2650827379,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B391","v":79061.103456664816},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B391","v":-23278.78737748451},2891070.5338142025,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G391","v":308531.88688264537},-412195.57420365501,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G391","v":104944.91887011366},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G391","v":-30900.029798645501},2670055.5973675661,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L391","v":97070.570139050556},-229617.49215049669,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L391","v":96922.148652925258},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L391","v":-28537.801675094055},3955932.8221724918,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q391","v":297726.28584401903},-208352.0362300101,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q391","v":143599.07315398354},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q391","v":-42281.376623938697},4783038.560784583,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V391","v":481807.3513886357},-221152.60636891602,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V391","v":173622.74210997231},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V391","v":-51121.559411186739},6265393.4767771559,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA391","v":974087.5343841206},-130620.53211168392,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA391","v":227431.74281612813},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA391","v":-66965.106132237735},8391487.2051710486,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF391","v":1325365.8765136928},-263401.10744877375,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF391","v":304608.25277217815},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF391","v":-89688.992939458272},8776980.8619184401,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK391","v":939585.74212148879},-740053.27222824038,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK391","v":318601.54697206925},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK391","v":-93809.184868836062},9298855.3412922062,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP391","v":565516.95449483488},-613627.49209310743,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP391","v":337545.4206194572},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP391","v":-99387.027669691888},12968648.773273876,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU391","v":1468067.6048233688},-1193543.4412455754,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU391","v":470757.72709379758},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU391","v":-138610.11997297872},38018.006986061082,-29618.79824954148,-64162.57503361495,190691.94614405377,383155.92771850526,1003933.638956327,1276884.0288976389,424324.83199648157,190047.85535149276,606671.77069861232,{"$f":"BI391*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":8456499.8031535186},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ391:BI391)+Monte_Carlo!BJ391/(1+Analise_Fundamentalista!$C$10)^10","v":6400857.8819917049},{"$f":"(BK391+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":41.644961001091723},0.60940870353320453]
["Tent367",2502813.1572972438,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B392","v":274801.03866016614},-55761.281768234301,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B392","v":90851.302542621474},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B392","v":-26750.298976239716},2911572.2720440808,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G392","v":222513.84940755344},-459271.07637867366,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G392","v":105689.12529125287},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G392","v":-31119.154276868274},3487813.1713470216,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L392","v":547223.63952882111},-636988.75555671391,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L392","v":126606.48227707688},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L392","v":-37278.07041239673},3831388.2301572617,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q392","v":330478.69547662331},-88953.951518030444,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q392","v":139078.14502307904},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q392","v":-40950.232482168656},5013913.4032446118,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V392","v":313096.70259890344},-341287.50795705081,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V392","v":182003.42370446541},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V392","v":-53589.171123987289},6431062.413262262,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA392","v":496407.7461779064},-408353.55879337463,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA392","v":233445.47125871645},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA392","v":-68735.791078947048},7810016.4001326011,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF392","v":700838.77806822595},-759208.37081522297,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF392","v":283501.05191132869},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF392","v":-83474.179086741278},8352916.1283942359,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK392","v":1329340.9837554023},-1635740.5659727438,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK392","v":303208.13524625421},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK392","v":-89276.741696249432},10472852.71265837,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP392","v":919832.50979178073},-1280612.4548362484,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP392","v":380161.14287553227},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP392","v":-111934.82037639079},12430256.158560142,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU392","v":1446998.1300841924},-2198941.3794639721,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU392","v":451214.25051287224},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU392","v":-132855.72981077238},283140.76045831363,-162187.25595673564,-436.70416321264929,339652.65649950324,100223.44722233075,252763.86756430121,141657.28007759037,-92468.188667336741,-92553.622545326216,-433584.72867767978,{"$f":"BI392*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-6043810.4256786006},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ392:BI392)+Monte_Carlo!BJ392/(1+Analise_Fundamentalista!$C$10)^10","v":-2485290.6857110457},{"$f":"(BK392+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-12.946979773864657},0.10155552006379862]
["Tent368",2512533.7835313738,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B393","v":257773.07205463736},-49955.338278115014,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B393","v":91204.158109296841},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B393","v":-26854.193930300153},3413305.3378519546,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G393","v":421383.44747823785},-221481.50303770913,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G393","v":123901.87218546082},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G393","v":-36481.723782903515},3582701.3043526607,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L393","v":264036.34178624116},-790485.48974092107,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L393","v":130050.89060386913},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L393","v":-38292.2435718263},4358700.2010414517,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q393","v":441939.05349459976},-620105.76141950651,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q393","v":158219.39784151944},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q393","v":-46586.191696213595},4753146.8469770709,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V393","v":598545.29954377073},-543259.04241485719,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V393","v":172537.68263330872},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V393","v":-50802.074003763584},5835373.6918847002,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA393","v":713441.35478981538},-117269.80324375159,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA393","v":211822.16466497027},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA393","v":-62369.01481873609},6699406.0761870556,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF393","v":956430.7303915231},-701790.57172780356,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF393","v":243186.25883396744},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF393","v":-71603.873017340418},7094979.1646260265,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK393","v":783062.77575974923},-485677.58570589666,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK393","v":257545.43312179061},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK393","v":-75831.794846760575},10134181.613817051,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP393","v":1017711.9741592999},-220825.85087967984,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP393","v":367867.49227937614},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP393","v":-108315.07228524674},11949378.034778159,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU393","v":551347.44792827067},-2817200.8114656215,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU393","v":433758.53122257424},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU393","v":-127716.05985786526},272167.69795551902,287322.09284308599,-434690.50092263712,-66533.501779600891,177021.86575845868,745624.70139229787,426222.54448034655,479098.82832888258,1056438.5432737493,-1959810.8921726418,{"$f":"BI393*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-27318133.502060398},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ393:BI393)+Monte_Carlo!BJ393/(1+Analise_Fundamentalista!$C$10)^10","v":-12147093.482255379},{"$f":"(BK393+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-72.304142444465199},1.5452215637129952E-3]
["Tent369",2735769.0887367101,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B394","v":182481.49913073791},-322515.75470823032,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B394","v":99307.526989339764},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B394","v":-29240.153560919778},2765524.6932179951,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G394","v":425272.49565786438},-206719.13307724771,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G394","v":100387.64574178675},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G394","v":-29558.184219250128},3831432.0462793461,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L394","v":207246.97105386778},-350530.52544307429,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L394","v":139079.73553404154},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L394","v":-40950.700792942203},4337766.7339510815,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q394","v":676846.05906496674},-552821.82747060386,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q394","v":157459.51980334139},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q394","v":-46362.452859918922},4981369.6827076152,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V394","v":313900.15102963225},-410058.15769820951,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V394","v":180822.09724717523},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V394","v":-53241.340822861675},6097344.2733196486,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA394","v":826993.20497641724},-870368.76534585957,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA394","v":221331.61145760049},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA394","v":-65168.980671533449},7053044.3782215528,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF394","v":339518.816977371},-292484.41995780234,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF394","v":256023.2140318098},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF394","v":-75383.591963315688},7969335.0575593691,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK394","v":756605.44967217057},-230515.85152469797,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK394","v":289284.26729213411},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK394","v":-85176.991662355766},10214124.958746497,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP394","v":765634.93548811076},-564223.74137269601,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP394","v":370769.40966592904},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP394","v":-109169.51416469278},10656188.145792216,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU394","v":1113960.85135562},-599629.23823665746,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU394","v":386816.15939319058},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU394","v":-113894.32647654445},-69966.882149072422,289382.82410315331,-45154.519648107183,235121.2985377853,31422.749755736295,112787.07041662472,227674.01908806275,730196.87377725099,463011.08961665101,787253.44603560853,{"$f":"BI394*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":10973658.134390725},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ394:BI394)+Monte_Carlo!BJ394/(1+Analise_Fundamentalista!$C$10)^10","v":6777784.7784965495},{"$f":"(BK394+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":43.960606598698497},0.63440651936395875]
["Tent370",2788006.1133519709,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B395","v":323766.21383489011},-85209.921770213288,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B395","v":101203.71397134059},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B395","v":-29798.467721133162},2948301.1650801543,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G395","v":438430.98200251267},-480028.11152728985,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G395","v":107022.37214731437},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G395","v":-31511.716089529629},3602514.4283842882,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L395","v":311966.57215018873},-536835.92839770811,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L395","v":130770.10055386624},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L395","v":-38504.008077680068},4120387.0125021543,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q395","v":398380.8497875898},-330398.15847240825,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q395","v":149568.70670672404},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q395","v":-44039.078251160659},5664710.8301160382,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V395","v":221569.067781052},-489348.51596955024,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V395","v":205627.15836091284},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V395","v":-60544.954335778435},6840392.6739071226,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA395","v":1046932.2076584509},-1267589.740272959,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA395","v":248304.0264174465},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA395","v":-73110.750839865286},7196442.2154152608,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF395","v":686645.07478347688},-83116.131987206914,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF395","v":261228.50882293665},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF395","v":-76916.241336799168},9287601.5718337242,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK395","v":1409789.8280113582},-676444.69525928842,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK395","v":337136.91245302197},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK395","v":-99266.746338763798},10522914.812980408,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP395","v":792683.61785123975},-1161831.1542965272,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP395","v":381978.38081397593},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP395","v":-112469.88874419464},12031342.179248553,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU395","v":589188.93087629997},-1525947.1895325226,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU395","v":436733.80297436909},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU395","v":-128592.10023008483},309961.5383148843,33913.526533007564,-132603.26377133321,173512.31977074494,-122697.24416336385,-45464.257036926851,787841.21028240747,971215.29886632785,-99639.044375506113,-628616.55591193831,{"$f":"BI395*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-8762391.8535171561},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ395:BI395)+Monte_Carlo!BJ395/(1+Analise_Fundamentalista!$C$10)^10","v":-3282406.101264928},{"$f":"(BK395+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-17.844048197285368},7.9000874709620805E-2]
["Tent371",2461900.3546446906,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B396","v":94366.531136997975},-252581.4326397015,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B396","v":89366.18113001567},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B396","v":-26313.019149848857},3114570.3975598481,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G396","v":472009.48391747155},-110259.39793122454,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G396","v":113057.89113901356},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G396","v":-33288.817055462212},3094532.5573362526,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L396","v":149093.10568794137},-75392.816277326187,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L396","v":112330.52406442918},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L396","v":-33074.650762122867},4354132.0307106106,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q396","v":420979.20028086466},-386618.92425784172,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q396","v":158053.57474618233},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q396","v":-46537.366668357194},5000427.5685916087,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V396","v":438193.45874287799},-621140.6462724664,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V396","v":181513.89229836443},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V396","v":-53445.033273400979},5907143.3515475076,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA396","v":629497.92801930138},-345723.59906639974,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA396","v":214427.37993819025},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA396","v":-63136.09559254675},7384023.0700405724,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF396","v":1014416.5455985604},-645076.18581196514,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF396","v":268037.63275816926},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF396","v":-78921.122895302862},7518002.5956059853,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK396","v":616863.26139548735},-580077.30194039398,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK396","v":272901.04590436065},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK396","v":-80353.108481250412},9022427.6379904412,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP396","v":843832.49924941128},-353497.97015286866,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP396","v":327511.18501117441},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP396","v":-96432.542758551848},11117203.718475629,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU396","v":900516.99193248572},-2098212.3433988676,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU396","v":403550.87454705784},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU396","v":-118821.70364252561},-95161.739522536707,441519.16006979835,152956.1627129215,145876.48410084809,-54878.328504624958,435065.61329854513,558456.86964946159,229333.89687820361,721413.17134916515,-912966.18056184973,{"$f":"BI396*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-12725989.075306024},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ396:BI396)+Monte_Carlo!BJ396/(1+Analise_Fundamentalista!$C$10)^10","v":-4888026.1092233863},{"$f":"(BK396+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-27.70815430734261},4.5324536949717942E-2]
["Tent372",2878847.0981356604,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B397","v":326429.34183784534},-10315.828398460646,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B397","v":104501.21213567219},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B397","v":-30769.384585292486},3042817.8970507905,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G397","v":408478.58848634793},-291681.33708684193,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G397","v":110453.29873748664},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G397","v":-32521.919680277078},3440747.8309680889,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L397","v":304537.45683636412},-473084.24702232616,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L397","v":124898.02574864172},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L397","v":-36775.031692592922},4317977.0099201445,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q397","v":504468.68708326732},-382448.05695342482,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q397","v":156741.15926574887},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q397","v":-46150.938455441152},4886956.3269409612,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V397","v":411694.95518255129},-237453.90980211089,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V397","v":177394.92317954198},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V397","v":-52232.242126562895},6844779.7772035748,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA397","v":244179.39555301706},-636417.02346048818,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA397","v":248463.27683840165},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA397","v":-73157.640606477536},7318074.9676449746,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF397","v":1004397.4806794786},-1278851.4073101117,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF397","v":265643.738117898},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF397","v":-78216.263465083553},8388656.7004574277,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK397","v":663600.43285648024},-489985.12587800756,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK397","v":304505.50637285714},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK397","v":-89658.740242758853},10511770.981419172,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP397","v":1581466.9374657532},-20119.324893302968,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP397","v":381573.86335740832},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP397","v":-112350.78243970092},12855504.293873502,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU397","v":1733999.9958574073},-2251767.5222157426,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU397","v":466650.61933824647},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU397","v":-137400.8212913546},389845.34098976437,194728.63045671556,-80423.796129913244,232610.85094015021,299403.72643341951,-216931.99167554703,-87026.451977818622,388462.073108571,1830570.6934901576,-188517.72831144341,{"$f":"BI397*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2627780.3078275258},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ397:BI397)+Monte_Carlo!BJ397/(1+Analise_Fundamentalista!$C$10)^10","v":467054.22528543766},{"$f":"(BK397+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":5.1907136599545236},0.22434746856109053]
["Tent373",2520586.8450337802,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B398","v":189578.34282744589},-22005.176207675522,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B398","v":91496.481619270533},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B398","v":-26940.265797964475},3082415.5104117817,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G398","v":426280.8739128008},-408977.51827422861,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G398","v":111890.67920711389},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G398","v":-32945.142641633058},3617397.2700003725,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L398","v":293336.46119142504},-370721.69596122112,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L398","v":131310.34285777714},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L398","v":-38663.077268156994},4502760.6337834653,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q398","v":285015.09840012447},-637120.47943638253,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q398","v":163448.74463526864},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q398","v":-48125.922952324159},4451329.3468387825,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V398","v":185570.87356322113},-656775.29610499355,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V398","v":161581.80566831288},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V398","v":-47576.22059100656},6625920.5879935939,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA398","v":563308.30702989909},-430431.65131828486,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA398","v":240518.75954386222},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA398","v":-70818.453309177785},6023435.3784873048,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF398","v":564195.38414484786},-109802.60595099979,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF398","v":218648.74264439062},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF398","v":-64379.03555397474},8641815.7632938325,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK398","v":627945.40329550614},-1298059.1896329247,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK398","v":313695.09790992335},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK398","v":-92364.52776815751},10370677.923657522,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP398","v":498414.92726072995},-22828.094427709097,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP398","v":376452.23130908964},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP398","v":-110842.76676238532},10305775.519442381,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU398","v":1174803.8250458271},-1575250.7707875753,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU398","v":374096.29517222644},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU398","v":-110149.08385123001},232129.38244107645,96248.892204053031,15262.030819824067,-236782.55935331358,-357198.83746446611,302576.96194629872,608662.48528426397,-448783.21619565273,741196.29737972515,-136499.73442075177,{"$f":"BI398*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1902692.745914896},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ398:BI398)+Monte_Carlo!BJ398/(1+Analise_Fundamentalista!$C$10)^10","v":-393065.80030063732},{"$f":"(BK398+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-9.3422784355224178E-2},0.18202571670678944]
["Tent374",2168186.4998561754,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B399","v":308063.33508162259},-435364.20447078987,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B399","v":78704.46385217979},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B399","v":-23173.778249604733},2935778.4622236388,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G399","v":310612.25353764702},-448831.70794666832,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G399","v":106567.80211177195},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G399","v":-31377.872280843509},3829787.2282016072,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L399","v":143150.65953241056},-562296.27754011308,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L399","v":139020.02917347182},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L399","v":-40933.12082489195},3802946.9195682677,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q399","v":291748.30906366534},-763566.43176589685,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q399","v":138045.73471090867},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q399","v":-40646.249118762789},5238247.4428894455,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V399","v":422466.73036262923},-535927.16142180515,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V399","v":190146.67628684774},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V399","v":-55986.87413012272},5510352.8508033706,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA399","v":875073.86638621823},-108300.45725650604,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA399","v":200024.01398015261},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA399","v":-58895.161947583918},6320864.5875852685,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF399","v":443458.5700130093},-554585.16378397134,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF399","v":229445.32607371552},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF399","v":-67557.986505402921},9875418.7541583702,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK399","v":1492884.2568580494},-690641.58869261469,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK399","v":358474.48474259634},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK399","v":-105549.39086007338},10661541.039499726,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP399","v":1057186.5272055005},-312551.0132731648,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP399","v":387010.46769154735},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP399","v":-113951.53870057581},11341950.506810771,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU399","v":869271.45113931177},-891332.66205454723,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU399","v":411709.10977248248},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU399","v":-121223.81814491503},-71770.183786592228,-63029.524578092867,-321058.70965912263,-374418.63711008563,20699.37109754909,907902.26116228092,50760.745797350566,1055167.7620479576,1017694.4429233071,268424.08071233198,{"$f":"BI399*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3741608.3875001562},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ399:BI399)+Monte_Carlo!BJ399/(1+Analise_Fundamentalista!$C$10)^10","v":2976734.8536639018},{"$f":"(BK399+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":20.608904700160359},0.37460309179256557]
["Tent375",2524802.5853424673,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B400","v":120432.84305672438},-185964.89189217371,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B400","v":91649.511619575977},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B400","v":-26985.324021082237},2754877.5708595151,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G400","v":258873.14935381163},-313068.84050158749,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G400","v":100001.15866752062},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G400","v":-29444.386788748561},3436245.296475132,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L400","v":262813.96716881701},-697947.3528529742,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L400","v":124734.58521284482},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L400","v":-36726.908186654706},4104481.1477885745,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q400","v":397643.04368863476},-530477.09540374111,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q400","v":148991.32899753223},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q400","v":-43869.074895007871},4904505.458607452,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V400","v":654738.11718658893},-295667.44258709328,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V400","v":178031.9509439774},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V400","v":-52419.808872200025},5544206.4613887677,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA400","v":562962.5986738255},-743245.68183199724,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA400","v":201252.88901962031},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA400","v":-59256.992474942381},7164692.1100402009,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF400","v":682543.63680761005},-676359.69137434987,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF400","v":260075.9903375757},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF400","v":-76576.893268073516},8677150.0334960036,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK400","v":746029.62517994444},-1014484.3690025969,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK400","v":314977.72041128768},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK400","v":-92742.183722721864},10342753.107167864,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP400","v":781015.97161800507},-886759.87333980296,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP400","v":375438.56956452347},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP400","v":-110544.30373577983},11717648.422807682,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU400","v":1387728.7738827053},-247928.10568183439,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU400","v":425346.82177321654},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU400","v":-125239.3122893203},-867.86123695558854,16361.080730996204,-347125.70865796704,-27711.797612581999,484682.81667127303,-38287.186613493803,189683.04250276234,-46219.207134086682,159150.36410694575,1439908.1776847672,{"$f":"BI400*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":20071122.160717059},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ400:BI400)+Monte_Carlo!BJ400/(1+Analise_Fundamentalista!$C$10)^10","v":10410997.278588999},{"$f":"(BK400+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":66.281201411705794},0.83583789883309756]
["Tent376",2339528.0823980994,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B401","v":214947.32544449071},-181474.31370537417,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B401","v":84924.10749927412},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B401","v":-25005.092963088227},2545086.70274413,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G401","v":173359.33987094404},-24816.366029975543,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G401","v":92385.818475521446},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G401","v":-27202.122547724783},3848224.6428304613,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L401","v":253200.00744865771},-286437.10143722914,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L401","v":139689.3013201624},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L401","v":-41130.181621153446},3525705.7139470065,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q401","v":394724.27084604796},-242717.86224122802,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q401","v":127981.96923335371},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q401","v":-37683.069419439707},4763929.9958705939,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V401","v":501493.97224187799},-572175.98067402665,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V401","v":172929.10742649843},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V401","v":-50917.325298478107},6493179.5594547754,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA401","v":812334.38033439987},-557609.83209028596,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA401","v":235700.30343640668},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA401","v":-69399.704894229581},6642879.8416906623,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF401","v":542607.36075865664},-416207.11206111097,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF401","v":241134.37493010753},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF401","v":-70999.715384410112},9384378.4275727812,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK401","v":588715.7571890899},-199821.15184793947,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK401","v":340649.88079995499},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK401","v":-100301.10634180765},9590653.797827974,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP401","v":1565888.0904207644},-1126176.6804735991,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP401","v":348137.60956448782},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP401","v":-102505.79661589894},12541885.544432146,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU401","v":1271506.2240031415},-2052361.5585369808,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU401","v":455266.36086674954},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU401","v":-134048.83503235225},93392.026275302429,213726.66976876519,65322.02571043752,242305.30841873394,51329.773695871663,421025.14678629098,296534.90824324312,629243.37979929778,685343.22289575415,-459637.80869944196,{"$f":"BI401*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-6406968.6880481653},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ401:BI401)+Monte_Carlo!BJ401/(1+Analise_Fundamentalista!$C$10)^10","v":-1580236.1139075186},{"$f":"(BK401+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-7.3867885160254003},0.13246424676203686]
["Tent377",2325109.4894453501,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B402","v":176987.87072825214},-247997.31193954646,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B402","v":84400.717270654844},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B402","v":-24850.985705349794},3001023.6491494523,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G402","v":355886.05843835237},-287023.40082232107,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G402","v":108936.1811494018},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G402","v":-32075.218885378268},4022528.6839289418,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L402","v":360235.59056041064},-458951.81808315119,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L402","v":146016.48124810413},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L402","v":-42993.159366238622},4916668.0332255242,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q402","v":491003.69565218943},-398399.48199319618,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q402","v":178473.44844174385},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q402","v":-52549.803596898368},4515144.7221031776,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V402","v":334595.22514134902},-141028.55978333729,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V402","v":163898.28300826636},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V402","v":-48258.28523599467},6016185.4684702372,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA402","v":962083.31136847078},-1249810.1113717419,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA402","v":218385.57327178007},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA402","v":-64301.547843818691},6962507.919065007,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF402","v":518102.72329848842},-447683.41065532959,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF402","v":252736.77004857155},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF402","v":-74415.92989728153},7701990.6650802856,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK402","v":333862.22384803789},-43948.780358979719,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK402","v":279579.75290863955},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK402","v":-82319.59001909467},10077720.874283265,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP402","v":732332.34250787937},-146832.05231967816,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP402","v":365817.98582132976},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP402","v":-107711.61466854659},12664338.184687166,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU402","v":1447163.3409087544},-1208103.6782470965,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU402","v":459711.35183002433},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU402","v":-135357.62019983516},-11459.709645989275,145723.61988005484,4307.0943591249597,218527.85850383874,309206.66313028341,-133642.77457530971,248740.15279444883,487173.60637860314,843606.6613409844,563413.39429184701,{"$f":"BI402*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":7853514.0219834158},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ402:BI402)+Monte_Carlo!BJ402/(1+Analise_Fundamentalista!$C$10)^10","v":5254243.1290795114},{"$f":"(BK402+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":34.600747841052694},0.53097024441584817]
["Tent378",2665914.2719714157,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B403","v":200788.48144905202},-149313.96071173702,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B403","v":96771.819889710896},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B403","v":-28493.538805457971},2369206.2295163656,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G403","v":204285.71400545305},-37684.832453116098,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G403","v":86001.414574668321},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G403","v":-25322.295749944187},3693706.5903155426,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L403","v":541501.4423070614},-127176.62546675486,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L403","v":134080.34633428993},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L403","v":-39478.678355738302},4493662.6559717208,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q403","v":468554.20367485558},-159529.28780214061,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q403","v":163118.49100355388},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q403","v":-48028.682922306827},5096124.9907645956,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V403","v":341072.22049520904},-532546.46422023419,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V403","v":184987.67755837791},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V403","v":-54467.856190452956},5653690.0338387536,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA403","v":374799.94104652171},-544617.06438604416,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA403","v":205227.10704508494},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA403","v":-60427.163043802029},7286389.494879175,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF403","v":1164731.4160537967},-711088.78294933622,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF403","v":264493.56577520492},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF403","v":-77877.606195675588},7781891.4380201362,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK403","v":500816.28651218454},-161052.82582752834,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK403","v":282480.12494583416},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK403","v":-83173.576885170507},9273188.631690111,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP403","v":1147207.3271261186},-713571.76111741934,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP403","v":336613.72741953348},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP403","v":-99112.699498773291},11694137.072275767,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU403","v":1411029.7603659825},-250613.93585143305,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU403","v":424493.36740562506},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU403","v":-124988.02079589412},119752.80182156793,227280.00037706105,508926.48481885809,424114.72395396198,-60954.4223571002,-25017.179338239548,640258.59268398979,539070.00874531979,671136.59392945934,1459921.1711242804,{"$f":"BI403*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":20350086.640779924},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ403:BI403)+Monte_Carlo!BJ403/(1+Analise_Fundamentalista!$C$10)^10","v":12351551.612996209},{"$f":"(BK403+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":78.20297229899252},0.90592911206053395]
["Tent379",2534920.1765609146,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B404","v":378098.63724053983},-308509.72322742396,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B404","v":92016.776885906263},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B404","v":-27093.461773684237},3416953.9602584234,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G404","v":483862.06692893262},-702462.66275500739,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G404","v":124034.3159906036},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G404","v":-36520.720597324071},3280775.1518366942,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L404","v":330394.10394380928},-340567.26792999136,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L404","v":119091.06959294737},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L404","v":-35065.228872387175},4152834.5584922927,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q404","v":369489.57234768738},-131390.34706097102,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q404","v":150746.54205928353},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q404","v":-44385.880629816369},5138623.8928757831,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V404","v":505334.30432311096},-169942.50826427457,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V404","v":186530.37386480227},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V404","v":-54922.088394851264},5031847.2171889218,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA404","v":529736.87028132658},-775719.96721078863,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA404","v":182654.41531030988},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA404","v":-53780.849389460614},6799302.8609054424,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF404","v":288489.76897779218},-554284.09022638761,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF404","v":246812.47958681264},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF404","v":-72671.579110458319},7679864.8310830574,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK404","v":323500.43093746726},-283413.97340627998,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK404","v":278776.59234004928},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK404","v":-82083.107054795546},9575691.4274856336,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP404","v":1419568.1012406626},-287244.79367554816,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP404","v":347594.48039371317},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP404","v":-102345.87741502537},11084666.89892699,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU404","v":1353861.2914029725},-19284.722874769643,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU404","v":402369.79859339766},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU404","v":-118473.94709980313},134512.22912533788,-131087.00043279523,73852.676734378125,344459.88671618351,467000.08152878744,-117109.53100861277,-91653.420772241108,236779.94281644101,1377571.9105438022,1618472.4200217975,{"$f":"BI404*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":22560159.154204462},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ404:BI404)+Monte_Carlo!BJ404/(1+Analise_Fundamentalista!$C$10)^10","v":12839570.966958508},{"$f":"(BK404+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":81.201112996906801},0.91943020319942548]
["Tent380",2683550.2164685344,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B405","v":243787.90377388598},-129071.44495750067,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B405","v":97411.998931626629},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B405","v":-28682.033414674326},2843246.0746880327,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G405","v":420357.99927342159},-270189.45927049959,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G405","v":103208.90657836875},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G405","v":-30388.877547319033},2996598.3997035427,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L405","v":212479.85189875629},-232244.71875799596,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L405","v":108775.54603564402},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L405","v":-32027.921409185376},3794965.710227008,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q405","v":372927.35341777268},-561219.3043879047,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q405","v":137756.0194109852},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q405","v":-40560.945213655781},5288487.8970626593,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V405","v":423503.13712771476},-548007.55354513961,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V405","v":191970.38841200629},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V405","v":-56523.84876041708},7068646.4767481582,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA405","v":829755.30043258262},-178657.49627141902,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA405","v":256589.56512733907},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA405","v":-75550.348638310214},7059675.1231105924,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF405","v":757314.09702654358},-579222.92190193955,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF405","v":256263.90791191053},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF405","v":-75454.461979201544},8671034.2490184344,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK405","v":1377254.3786371362},-480711.54085910332,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK405","v":314755.7194264211},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK405","v":-92676.817651438338},9183617.994393114,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP405","v":1229821.1485324348},-7972.5584238852034,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP405","v":333362.34245526686},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP405","v":-98155.360226282632},10559714.604382645,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU405","v":1617335.9802286141},-713681.93507287616,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU405","v":383314.20125764044},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU405","v":-112863.20832516415},183446.42433333758,222988.5690339717,56982.757767218965,-91096.8767728026,10942.123234164348,832137.02065019251,358900.62105731305,1118621.7395530157,1457055.572337534,1174105.0380882141,{"$f":"BI405*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":16366047.512052543},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ405:BI405)+Monte_Carlo!BJ405/(1+Analise_Fundamentalista!$C$10)^10","v":10787258.275330167},{"$f":"(BK405+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":68.592756062578587},0.85156000793018127]
["Tent381",2645827.15704855,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B406","v":259158.72772461743},-408170.28578409238,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B406","v":96042.66415958984},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B406","v":-28278.845859566234},3228584.7920357175,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G406","v":205535.71470704841},-19251.29464070388,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G406","v":117196.57652850817},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G406","v":-34507.413470033571},3252129.3422020725,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L406","v":280972.27490605984},-279730.05687382026,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L406","v":118051.23603201797},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L406","v":-34759.059804229451},3372178.6539715552,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q406","v":345265.02925173921},-78017.6859904093,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q406","v":122408.98695393685},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q406","v":-36042.157974127753},4669207.8187191077,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V406","v":379810.0755864628},-142396.78510016896,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V406","v":169490.72324316666},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V406","v":-49904.925890597864},5780395.1831488386,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA406","v":346034.92565124785},-414944.14414644003,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA406","v":209826.4627021846},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA406","v":-61781.399422171577},7603273.8833740307,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF406","v":805294.7479212546},-202227.37830075415,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF406","v":275996.36588085443},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF406","v":-81264.495907528559},9082281.6018119846,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK406","v":588559.28163612285},-587135.08735790267,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK406","v":329683.86440582742},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK406","v":-97072.267470910447},9420680.3398789149,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP406","v":1357971.957580148},-776067.87801091222,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP406","v":341967.62839457043},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP406","v":-100689.1045448565},13469282.722758271,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU406","v":996501.57136305922},-587718.94480689021,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU406","v":488930.57642340194},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU406","v":-143960.94202188676},-81247.739759451346,268973.58312481915,84534.394260028115,353614.17224113905,356999.08783886267,79135.844784820831,797799.23959382635,234035.79121313716,823182.60341894976,753752.26095768414,{"$f":"BI406*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":10506679.483495794},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ406:BI406)+Monte_Carlo!BJ406/(1+Analise_Fundamentalista!$C$10)^10","v":7155934.1662827712},{"$f":"(BK406+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":46.28376255595348},0.65892430608443131]
["Tent382",2602031.5329550304,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B407","v":327346.54130669724},-449093.6878441773,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B407","v":94452.897267497887},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B407","v":-27810.754170445583},3094848.917812176,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G407","v":466100.45632426086},-222067.68480514028,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G407","v":112342.0078466791},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G407","v":-33078.032052208604},3681243.8910837299,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L407","v":312240.01179482095},-597217.37451078545,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L407","v":133627.95441078342},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L407","v":-39345.475871353912},4001034.704903922,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q407","v":510165.06807042798},-541862.84842533199,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q407","v":145236.25680923488},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q407","v":-42763.429726440336},5133737.6651811395,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V407","v":535347.1270100543},-265342.22952394705,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V407","v":186353.00539073785},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V407","v":-54869.863940414216},6745411.172834008,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA407","v":243246.66668123915},-382674.41546697426,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA407","v":244856.22886021115},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA407","v":-72095.579753877537},7064921.1608441556,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF407","v":340933.07039688114},-453488.93563832866,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF407","v":256454.33737321183},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF407","v":-75510.532116680362},8980911.5650392938,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK407","v":594999.3545170998},-34548.095566415985,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK407","v":326004.16508319095},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK407","v":-95988.815123300854},10386521.349721676,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP407","v":1005575.91828847},-107238.15946285927,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP407","v":377027.34251564112},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP407","v":-111012.10276846647},12308969.874920778,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU407","v":1905006.325739362},-561164.18201917317,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU407","v":446811.59791490948},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU407","v":-131559.41077089103},-55105.003440427754,323296.74731359107,-190694.88417653498,70775.046727890527,401488.03893643088,33332.900320598506,68387.94001508395,790466.60891057376,1164352.9985727852,1659094.3308642074,{"$f":"BI407*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":23126394.7986403},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ407:BI407)+Monte_Carlo!BJ407/(1+Analise_Fundamentalista!$C$10)^10","v":13270798.469402034},{"$f":"(BK407+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":83.85035367688964},0.93009415576132914]
["Tent383",2395166.092773912,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B408","v":199027.47149510228},-536.5551274738001,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B408","v":86943.749156816411},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B408","v":-25599.757174300601},2941039.4731759569,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G408","v":322083.05467109173},-193563.89727211537,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G408","v":106758.77509603788},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G408","v":-31434.102453472038},3194114.4611811819,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L408","v":282512.1599707306},-378902.01506181376,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L408","v":115945.31474411213},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L408","v":-34138.991379283303},4375433.3510251343,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q408","v":601018.11383984156},-665285.64949364949,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q408","v":158826.80573660191},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q408","v":-46765.037154002835},4899028.7163982252,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V408","v":772129.71963236167},-145312.28520305175,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V408","v":177833.14698534081},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V408","v":-52361.272943904514},6428688.9586435864,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA408","v":824312.78623537894},-229607.17592084518,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA408","v":233359.31562899885},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA408","v":-68710.423376020044},7153264.98955198,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF408","v":248071.94576846855},-165694.10075585704,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF408","v":259661.18958521454},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF408","v":-76454.759145274074},8200855.5508030215,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK408","v":1048302.9048767034},-1470777.9340955727,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK408","v":297688.38579980982},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK408","v":-87651.504150568115},9980490.5495100804,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP408","v":456848.51284607383},-492349.88979361608,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP408","v":362288.55669613485},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP408","v":-106672.40794644022},11987493.555699954,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU408","v":1210613.9768757769},-1208181.5730571633,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU408","v":435142.11221931758},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU408","v":-128123.44207787651},259834.90835014428,203843.83004154218,-14583.531726254332,47794.232928791149,752289.30847074615,759354.50256751268,265584.27545255201,-212438.14756962756,220114.77180215239,309451.07396005467,{"$f":"BI408*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":4313490.543684585},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ408:BI408)+Monte_Carlo!BJ408/(1+Analise_Fundamentalista!$C$10)^10","v":3794097.5132063595},{"$f":"(BK408+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":25.630361809664684},0.42972780184234882]
["Tent384",2201103.6564085293,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B409","v":280673.2539673968},-243285.09540543411,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B409","v":79899.3459152141},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B409","v":-23525.599869471091},2928797.9283523308,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G409","v":168550.0699928684},-16011.960527021014,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G409","v":106314.41100552729},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G409","v":-31303.263687898077},3542855.0592004471,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L409","v":175515.6932924396},-622788.54441814125,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L409","v":128604.48488119004},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L409","v":-37866.363210843498},4256616.6547012804,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q409","v":287409.49860418413},-493679.19789596036,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q409","v":154513.79835394523},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q409","v":-45495.113292221453},4547232.8928652192,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V409","v":481092.5125824475},-681180.6839492633,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V409","v":165063.07315708022},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V409","v":-48601.246578906968},5753516.8306536619,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA409","v":569328.16563134838},-649706.34620175068,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA409","v":208850.78725982615},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA409","v":-61494.121099721335},7240704.0700417068,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF409","v":571728.56962840655},-801698.35334210133,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF409","v":262835.19973154098},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF409","v":-77389.316141064177},8500824.7536463682,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK409","v":473255.36673114484},-477830.67190733005,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK409","v":308577.17017491657},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK409","v":-90857.602790543751},9856957.6794245653,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP409","v":556893.45465988328},-292815.40552143601,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP409","v":357804.35374180117},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP409","v":-105352.07718241744},11851253.205110712,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU409","v":831998.3769562362},-1550450.9538031765,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU409","v":430196.6318610225},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU409","v":-126667.29258454975},93761.904607705699,227549.25678347659,-356534.72945535509,-97251.014230052446,-83626.344788642557,66978.485589702512,-44523.900123217973,213144.2622081876,516530.32569783094,-414923.23757046758,{"$f":"BI409*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-5783684.7638351889},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ409:BI409)+Monte_Carlo!BJ409/(1+Analise_Fundamentalista!$C$10)^10","v":-2678035.4620591025},{"$f":"(BK409+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-14.131104857404146},9.5713483522358006E-2]
["Tent385",2275189.0374383456,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B410","v":300775.62173833326},-558.08799037402662,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B410","v":82588.621119917632},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B410","v":-24317.431287864445},{"$f":"G$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":2953396.4790392322},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G410","v":243424.76560741491},-193770.09007845377,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G410","v":107207.33038468665},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G410","v":-31566.17527733825},{"$f":"L$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":3928159.8354978622},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L410","v":399831.70859804197},-365440.04267375392,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L410","v":142590.92278225793},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L410","v":-41984.536368467227},{"$f":"Q$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":4551448.7502913158},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q410","v":227846.00944917565},-39167.074671644194,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q410","v":165216.1074087095},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q410","v":-48646.306053786459},{"$f":"V$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":4989234.3763184063},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V410","v":388660.69463189185},-496114.86409381946,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V410","v":181107.58306402725},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V410","v":-53325.399397043206},{"$f":"AA$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":5878784.7555392813},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA410","v":668414.33194026188},-1237572.0667026562,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA410","v":213397.97213836489},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA410","v":-62832.996290245792},{"$f":"AF$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":6703456.1768845059},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF410","v":311145.87797569757},-428664.96071180661,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF410","v":243333.27617032724},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF410","v":-71647.160868942447},{"$f":"AK$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":8098526.3414594056},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK410","v":837389.30551819236},-1467989.8270766062,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK410","v":293973.86882521329},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK410","v":-86557.800077628053},{"$f":"AP$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":10862437.140390106},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP410","v":1569342.4201850132},-512110.64743957506,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP410","v":394302.93072995276},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP410","v":-116098.73484516609},{"$f":"AU$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":9858119.7736580223},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU410","v":1061912.2774162744},-766796.79235040292,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU410","v":357846.5373840275},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU410","v":-105364.49775328304},358488.72358001245,125295.83063630955,134998.05233807873,305248.73613245448,20328.014205056432,-418592.75891427521,54167.03256527576,-423184.45281082863,1335435.9686302249,547597.52469661599,{"$f":"BI410*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":7633053.9567907387},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ410:BI410)+Monte_Carlo!BJ410/(1+Analise_Fundamentalista!$C$10)^10","v":4889624.5407458059},{"$f":"(BK410+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":32.360718178245946},0.50562006310437513]
["Tent386",{"$f":"B$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":2489912.4302739226},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B411","v":220980.48728433077},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*B411)","v":-24786.881224263365},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B411","v":90383.010352931538},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B411","v":-26612.414810224956},2598843.9968801751,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G411","v":308967.36035597685},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*G411)","v":-297630.84544133412},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G411","v":94337.190746035092},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G411","v":-27776.685489469011},3793792.5612478424,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L411","v":364575.45752257446},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*L411)","v":-378533.06523817877},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L411","v":137713.43448508973},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L411","v":-40548.406488643544},4080340.9551456845,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q411","v":190924.35887859043},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*Q411)","v":-141900.14231886939},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q411","v":148115.04786610141},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q411","v":-43611.062278820944},5358232.808763938,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V411","v":733804.25104986969},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*V411)","v":-222107.99201179383},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V411","v":194502.10599360312},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V411","v":-57269.28884036911},5068664.9021109957,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA411","v":578583.79143512389},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AA411)","v":-227639.83855479551},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA411","v":183990.88528291718},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA411","v":-54174.360218028429},7216735.1466276795,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF411","v":720843.44177238212},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AF411)","v":-441064.50172681164},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF411","v":261965.13561734225},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF411","v":-77133.134066267914},9009749.1787046511,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK411","v":308790.23318857921},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AK411)","v":-363351.76866005705},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK411","v":327050.96106797305},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK411","v":-96297.03421071473},9355532.8423482943,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP411","v":986129.58791956399},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AP411)","v":-18026.849477006668},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP411","v":339602.7954501725},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP411","v":-99992.802053631036},11710072.803103678,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU411","v":576601.84713332239},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AU411)","v":-268806.34773921774},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU411","v":425071.82924504089},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU411","v":-125158.34336384476},{"$f":"SUM(C411:F411)","v":259964.20160277397},{"$f":"SUM(H411:K411)","v":77897.020171208802},{"$f":"SUM(M411:P411)","v":83207.420280841878},{"$f":"SUM(R411:U411)","v":153528.20214700152},{"$f":"SUM(W411:Z411)","v":648929.07619130984},{"$f":"SUM(AB411:AE411)","v":480760.47794521716},{"$f":"SUM(AG411:AJ411)","v":464610.94159664487},{"$f":"SUM(AL411:AO411)","v":176192.39138578047},{"$f":"SUM(AQ411:AT411)","v":1207712.7318390987},{"$f":"SUM(AV411:AY411)","v":607708.98527530069},{"$f":"BI411*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":8470957.7115106061},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ411:BI411)+Monte_Carlo!BJ411/(1+Analise_Fundamentalista!$C$10)^10","v":6547218.780502595},{"$f":"(BK411+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":42.544127320718268},{"$f":"_xlfn.NORM.DIST(BL411,$H$7,$H$8,$C$6)","v":0.61917558673966022}]
["Tent387",2463619.0632756613,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B412","v":238905.57387898953},-397623.10418351222,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B412","v":89428.56969360447},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B412","v":-26331.388866979942},3363013.9685042468,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G412","v":347904.3600025046},-432310.15313257882,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G412","v":122076.31185604919},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G412","v":-35944.204966505546},3673205.7050003861,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L412","v":259082.75846519813},-294715.68266806129,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L412","v":133336.17087367739},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L412","v":-39259.562993547122},4488597.8212015303,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q412","v":362530.82073971891},-17937.088632961142,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q412","v":162934.63915081235},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q412","v":-47974.549498893721},5550887.010827383,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V412","v":333961.15907233336},-1048914.6399516517,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V412","v":201495.3907886513},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V412","v":-59328.394806469798},6928971.5804827884,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA412","v":971124.14104060084},-908336.55138821655,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA412","v":251519.41187949624},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA412","v":-74057.49040249658},7971255.0715168118,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF412","v":354900.8442571318},-554784.59625412547,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF412","v":289353.96317351668},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF412","v":-85197.512949472381},7295884.1451781597,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK412","v":1060492.2531978467},-1432990.9182111432,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK412","v":264838.21848902589},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK412","v":-77979.085897998608},9265769.7477510162,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP412","v":783223.84765533742},-646502.30449108477,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP412","v":336344.42434858141},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP412","v":-99033.405779678767},11808983.567938281,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU412","v":1514495.4147577635},-1028955.7923377596,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU412","v":428662.25779721246},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU412","v":-126215.51078506427},-95620.349477898155,1726.3137594694199,58443.683677267109,459553.82175867638,-572786.4848971368,240249.51112938393,4272.6982270506269,-185639.53242226923,374032.56173315528,787986.36943215202,{"$f":"BI412*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":10983874.476831481},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ412:BI412)+Monte_Carlo!BJ412/(1+Analise_Fundamentalista!$C$10)^10","v":5742863.4167205878},{"$f":"(BK412+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":37.602580367384149},0.56472773307399049]
["Tent388",2336987.4259790373,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B413","v":243689.39152511556},-186840.86747795212,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B413","v":84831.882498653489},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B413","v":-24977.938191823079},2816952.3922114498,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G413","v":108153.09720693948},-70007.509154692525,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G413","v":102254.45446728136},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G413","v":-30107.84823221248},3418213.014633127,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L413","v":499926.07106184436},-138184.00623215316,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L413","v":124080.01925438113},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L413","v":-36534.177487165194},4068660.6169411885,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q413","v":231677.78919586999},-369601.4625228456,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q413","v":147691.05539310243},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q413","v":-43486.221741602705},4852501.817815179,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V413","v":404985.63311607967},-594946.99581026798,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V413","v":176144.23571874714},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V413","v":-51863.989139915844},6734529.6491137873,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA413","v":899402.69474796369},-922580.98274653102,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA413","v":244461.23309284911},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA413","v":-71979.277019898276},7295130.977343346,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF413","v":1153759.6017963027},-945767.9613030008,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF413","v":264810.87874189916},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF413","v":-77971.035970379438},8439154.5754991155,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK413","v":1364416.6892172371},-549502.2755553039,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK413","v":306338.5627917095},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK413","v":-90198.466211152234},9067458.0184453838,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP413","v":932643.26771526202},-668043.96667495952,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP413","v":329145.7731570747},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP413","v":-96913.831638095828},11127109.723721569,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU413","v":917802.71493429528},-1040643.8422004126,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU413","v":403910.45931149134},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU413","v":-118927.5799446445},116702.46835399384,110292.19428731583,449287.90659690712,-33718.83967547588,-65681.116115357028,149303.66807438352,394831.48326482164,1031054.5102424903,496831.24255928135,162141.75210072947,{"$f":"BI413*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2260121.1411960656},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ413:BI413)+Monte_Carlo!BJ413/(1+Analise_Fundamentalista!$C$10)^10","v":2795611.1995781935},{"$f":"(BK413+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":19.496173833524971},0.36268541713776203]
["Tent389",2206970.4228942241,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B414","v":358804.44898495183},-234320.46212050776,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B414","v":80112.307628070979},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B414","v":-23588.304413379432},3177159.8457901888,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G414","v":487664.52915553091},-21720.187905787352,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G414","v":115329.86772686681},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G414","v":-33957.778878696168},3853854.4394676755,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L414","v":405694.73673288035},-801022.6257959652,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L414","v":139893.66110469116},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L414","v":-41190.353409359777},4284156.2803738434,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q414","v":184220.59387111772},-1036596.586305505,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q414","v":155513.47779729229},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q414","v":-45789.459363675836},5027052.072869041,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V414","v":578849.34674458823},-317979.69534832018,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V414","v":182480.35313308708},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V414","v":-53729.598442574294},5049135.9444404021,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA414","v":623567.62414107623},-216882.00934393783,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA414","v":183281.99047928385},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA414","v":-53965.632908576838},6518314.4548801742,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF414","v":324916.12917813979},-536765.49488232448,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF414","v":236612.6919549072},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF414","v":-69668.348985941164},7890428.0965839727,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK414","v":583264.61960529105},-246944.29026505008,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK414","v":286419.97030560393},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK414","v":-84333.626750658674},10543143.363203088,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP414","v":1370429.2530676574},-615591.22389239853,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP414","v":382712.67059942038},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP414","v":-112686.09336367846},11626981.589829583,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU414","v":1167239.6420204781},-1196956.8617613672,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU414","v":422055.64526271349},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU414","v":-124270.25677579883},181007.9900791356,547316.43009791418,-296624.58136775345,-742651.97400077083,389620.40608678083,536001.97236784536,-44905.022735218648,538406.67289518612,1024864.6064110008,268068.16874602565,{"$f":"BI414*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3736647.2707672254},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ414:BI414)+Monte_Carlo!BJ414/(1+Analise_Fundamentalista!$C$10)^10","v":3159231.5307265325},{"$f":"(BK414+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":21.730070716002139},0.38673346878688214]
["Tent390",2529815.8574020988,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B415","v":177070.35983725579},-165192.82482398924,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B415","v":91831.491762716149},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B415","v":-27038.906337466251},3175860.9092406095,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G415","v":345930.50434768421},-63234.810909722844,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G415","v":115282.71675312935},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G415","v":-33943.895724473849},3563063.6227345332,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L415","v":375163.61674354243},-480057.19498605415,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L415","v":129338.04915634741},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L415","v":-38082.354210747348},4239828.3279208764,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q415","v":670308.54836460366},-524020.1440799454,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q415","v":153904.38755911068},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q415","v":-45315.678099715275},5628776.1057299152,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V415","v":221424.35368330195},-120046.46462349537,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V415","v":204322.73956821524},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V415","v":-60160.880671248233},5832198.6775543457,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA415","v":617004.97700265294},-651457.75972399337,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA415","v":211706.912678755},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA415","v":-62335.079971325205},7713426.5055578174,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF415","v":1118556.1873913056},-128139.79530744324,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF415","v":279994.87019377295},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF415","v":-82441.817341948001},8774770.727452131,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK415","v":1389670.8238218769},-667645.12444320193,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK415","v":318521.31981069566},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK415","v":-93785.562746833428},10577721.490305098,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP415","v":1404198.4869013848},-485179.10943895415,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP415","v":383967.8453524948},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP415","v":-113055.66759071188},10449116.634429155,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU415","v":1616358.8310282109},-656608.51169584226,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU415","v":379299.53096571378},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU415","v":-111681.12697250898},76670.120438516446,364034.51446661691,-13637.883296911663,254877.11374405364,245539.74795677356,114919.04998608938,1187969.4449356874,946761.45644253714,1189931.5552242135,1227368.7233255734,{"$f":"BI415*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":17108498.975067336},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ415:BI415)+Monte_Carlo!BJ415/(1+Analise_Fundamentalista!$C$10)^10","v":11351793.067355342},{"$f":"(BK415+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":72.060968381653964},0.87320052651132807]
["Tent391",2412436.382690609,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B416","v":157393.95235350265},-238310.29188901978,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B416","v":87570.655056542062},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B416","v":-25784.343633473956},2966739.619335365,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G416","v":427202.37567546725},-109911.06573519157,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G416","v":107691.68203210314},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G416","v":-31708.787997413972},3656435.2689672629,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L416","v":253172.53269970402},-596549.66781890788,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L416","v":132727.40950714282},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L416","v":-39080.319019005932},3649739.6032623965,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q416","v":230094.87171838747},-57487.071415553466,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q416","v":132484.3590225697},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q416","v":-39008.755123423907},4642589.8474903433,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V416","v":364262.14561213698},-344894.13503883738,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V416","v":168524.49955598311},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V416","v":-49620.430547254175},6062211.7258129204,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA416","v":413713.02650633251},-114799.5878150841,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA416","v":220056.31142438762},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA416","v":-64793.480747832866},7002738.7214880707,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF416","v":495923.11154475261},-528350.75539695937,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF416","v":254197.13507494738},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF416","v":-74845.920442014467},8603894.9780629296,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK416","v":616031.02158701187},-1056360.5002476913,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK416","v":312318.58575534169},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK416","v":-91959.226901257847},11051405.462102488,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP416","v":828193.24432398484},-82479.279096837141,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP416","v":401162.41926860285},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP416","v":-118118.44578048147},12539431.989476837,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU416","v":1727762.2416397757},-1480431.7030935299,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU416","v":455177.29762089765},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU416","v":-134022.61120960393},-19130.028112449017,393274.20397496485,-249730.04463106694,266083.40420197987,138272.07958202856,454176.26936780318,146923.57078072615,-219970.11980659558,1028757.9387152691,568485.22495753947,{"$f":"BI416*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":7924211.1222896772},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ416:BI416)+Monte_Carlo!BJ416/(1+Analise_Fundamentalista!$C$10)^10","v":5231249.9674288267},{"$f":"(BK416+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":34.459489644714921},0.52937426696682854]
["Tent392",2545086.8340189853,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B417","v":338916.0889668304},-7140.6990031677324,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B417","v":92385.823240755941},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B417","v":-27202.123950802601},2871751.9360729293,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G417","v":142247.31587215068},-309268.68281318294,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G417","v":104243.66006340875},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G417","v":-30693.550835613827},3392060.9951913822,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L417","v":295875.05056955671},-480900.08892159781,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L417","v":123130.70946532431},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L417","v":-36254.662279703778},5166490.0416291831,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q417","v":635067.22088051029},-557117.07281867159,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q417","v":187541.90598964805},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q417","v":-55219.92437525453},4406411.2184810387,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V417","v":224801.9887353931},-187772.69682145052,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V417","v":159951.29223698485},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V417","v":-47096.131472280525},5748082.9842131762,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA417","v":336916.94853187073},-416691.93496951973,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA417","v":208653.54040362543},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA417","v":-61436.043645377547},8334024.4716479369,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF417","v":366944.62953885453},-898862.90781979356,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF417","v":302522.37425862905},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF417","v":-89074.825918139279},8919994.8372515272,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK417","v":886535.52057600184},-389339.5080166487,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK417","v":323792.9077026642},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK417","v":-95337.731491178391},9448160.4290956203,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP417","v":693312.4371386792},-491376.77840379026,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP417","v":342965.14668395848},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP417","v":-100982.81428515306},11274382.0196646,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU417","v":1623465.4571890237},-192813.94067912738,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU417","v":409256.39569346065},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU417","v":-120501.6398923106},396959.089253616,-93471.257713237341,-98148.991166420572,210272.12967623223,149884.45267864689,67442.510320598885,-318470.72994044924,725651.1887708389,443917.9911336943,1719406.2723110465,{"$f":"BI417*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":23967093.089885462},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ417:BI417)+Monte_Carlo!BJ417/(1+Analise_Fundamentalista!$C$10)^10","v":13151182.177755564},{"$f":"(BK417+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":83.115492509587298},0.9272513140934332]
["Tent393",2609357.1833560942,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B418","v":156119.13957883877},-66382.744200101573,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B418","v":94718.815991381867},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B418","v":-27889.05140084511},2731220.4973762948,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G418","v":421443.32202268246},-45258.762008092577,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G418","v":99142.414604253019},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G418","v":-29191.537794913798},3917687.0036270251,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L418","v":198956.04030441286},-254979.67722068063,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L418","v":142210.76239593374},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L418","v":-41872.601770850153},4348988.3272669148,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q418","v":349528.10750837071},-496895.11855680752,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q418","v":157866.85998627695},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q418","v":-46482.390289252427},4802473.8113679215,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V418","v":713673.09322770522},-196664.64017569384,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V418","v":174328.23537685498},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V418","v":-51329.285170605341},6554838.8609582596,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA418","v":1013544.2576254108},-39160.739778949435,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA418","v":237938.51600098706},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA418","v":-70058.725223044486},7861478.1663774811,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF418","v":513900.78195620544},-339124.80409768329,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF418","v":285369.09726695571},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF418","v":-84024.207213644084},9099859.5554471351,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK418","v":1269793.8767932025},-105046.10271684117,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK418","v":330321.93839833903},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK418","v":-97260.142268419717},11440142.416355742,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP418","v":1575457.996006974},-1900237.2094364539,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP418","v":415273.44411174307},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP418","v":-122273.30237417821},11766335.360446772,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU418","v":536578.86670417362},-950644.59496225487,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU418","v":427114.14175410528},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU418","v":-125759.68279092402},156566.15996927395,446135.43682392908,44314.52370881581,-35982.541351412285,640007.40325826104,1142263.308624404,376120.8679118338,1397809.5702062806,-31779.071691915,-112711.26929489999,{"$f":"BI418*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1571101.3312980002},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ418:BI418)+Monte_Carlo!BJ418/(1+Analise_Fundamentalista!$C$10)^10","v":1888197.2590105329},{"$f":"(BK418+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":13.921487823672901},0.30515823675866893]
["Tent394",2224297.7523437575,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B419","v":144422.61151510206},-205242.65644523213,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B419","v":80741.284044263084},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B419","v":-23773.500516365948},3005968.9836719139,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G419","v":339275.33786678541},-579348.09272583248,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G419","v":109115.69518206727},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G419","v":-32128.075079068822},3518595.7387423171,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L419","v":362856.75852181035},-227564.62672242822,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L419","v":127723.87944886125},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L419","v":-37607.077345526974},4442004.5369776906,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q419","v":596259.89603452652},-330350.93932270928,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q419","v":161243.31810707707},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q419","v":-47476.556159023887},4284526.1477103243,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V419","v":286297.14617702476},-354940.56077260757,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V419","v":155526.90386115538},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V419","v":-45793.412540046018},5284947.448950802,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA419","v":336849.20649419806},-821493.68121099763,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA419","v":191841.87129852979},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA419","v":-56486.008122882507},7466824.6092169434,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF419","v":374437.88612208364},-48529.539414523722,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF419","v":271043.30166508467},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF419","v":-79806.113419746427},8022116.7721607536,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK419","v":447870.05278879771},-797563.10168707138,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK419","v":291200.22634324722},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK419","v":-85741.127519620612},9798469.2042454816,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP419","v":1380305.0685713633},-1429592.8615493798,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP419","v":355681.24114018382},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP419","v":-104726.94693921765},12843631.106545132,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU419","v":514055.46841238381},-903983.00528496515,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU419","v":466219.62650485424},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU419","v":-137273.9195648279},-3852.2614022329326,-163085.13475604862,225408.93390271641,379675.71865987044,41090.076725526553,-349288.61154115229,517145.53495289816,-144233.95007464706,201666.50122294974,-60981.829932555003,{"$f":"BI419*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-850035.97946670093},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ419:BI419)+Monte_Carlo!BJ419/(1+Analise_Fundamentalista!$C$10)^10","v":21012.058447164833},{"$f":"(BK419+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":2.4504592775699128},0.20174033898411492]
["Tent395",2292637.158827784,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B420","v":356340.47468330926},-42154.198753918339,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B420","v":83221.982244191109},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B420","v":-24503.918426299195},2938923.2461869139,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G420","v":277823.99732647609},-233179.96629734375,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G420","v":106681.95674550706},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G420","v":-31411.484023289409},3326951.2150549535,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L420","v":480931.41809414543},-109913.21468625136,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L420","v":120767.24565005249},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L420","v":-35558.762915482934},3919603.501266696,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q420","v":289616.18532458739},-122881.024050142,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q420","v":142280.33063612628},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q420","v":-41893.085475236549},5469087.8119325871,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V420","v":642724.14057053661},-76979.983170752253,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V420","v":198526.10650753442},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V420","v":-58454.117387848724},5366139.2699921811,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA420","v":585198.89811320405},-275403.03916386986,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA420","v":194789.10796136659},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA420","v":-57353.79383071683},6977872.2575809117,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF420","v":1150675.0270519936},-459129.3001498236,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF420","v":253294.49053314142},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF420","v":-74580.14537124701},9310316.0658366419,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK420","v":846925.51430058677},-182356.7804296714,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK420","v":337961.44118811545},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK420","v":-99509.52095575846},9513794.2605003193,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP420","v":959142.65505973587},-65821.996278590872,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP420","v":345347.63338960573},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP420","v":-101684.31475789622},11638698.830661571,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU420","v":1062685.5395194008},-1008111.2105527929,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU420","v":422480.97728907265},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU420","v":-124395.4917317197},372904.33974728285,119914.50375134998,456226.68614246364,267122.40643533517,705816.14651947003,447231.17307998397,870260.07206406456,903020.65410327236,1136983.9774128546,352659.81452396087,{"$f":"BI420*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":4915784.4424964814},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ420:BI420)+Monte_Carlo!BJ420/(1+Analise_Fundamentalista!$C$10)^10","v":5884234.0625086091},{"$f":"(BK420+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":38.471089132838223},0.57441828210934109]
["Tent396",2363445.7851054533,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B421","v":182500.87256452366},-200409.54852076629,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B421","v":85792.31231850115},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B421","v":-25260.727586224639},2691803.5997028234,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G421","v":170590.71879005933},-508865.98032928735,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G421","v":97711.594055230787},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G421","v":-28770.246339574056},3381826.7437017695,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L421","v":126626.66203906928},-321345.04449964542,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L421","v":122759.20946914236},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L421","v":-36145.277651311939},4580516.5460702013,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q421","v":499251.09582408215},-107845.78798236424,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q421","v":166271.25892925146},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q421","v":-48956.985348962116},5500888.9824014828,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V421","v":479458.9736267557},-835858.50473936554,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V421","v":199680.47863917175},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V421","v":-58794.011245029804},6650210.9586580293,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA421","v":367126.20632527978},-779871.37532792613,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA421","v":241400.49208856808},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA421","v":-71078.071041976902},6398544.5591603993,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF421","v":933854.0899618275},-170055.70344483911,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF421","v":232265.08374459797},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF421","v":-68388.23724067735},9032977.6833215803,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK421","v":1371652.1753797834},-618111.05451590486,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK421","v":327894.1482209622},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK421","v":-96545.302620788469},9168610.4737976082,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP421","v":617394.88863132603},-438526.5189518127,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP421","v":332817.57434500597},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP421","v":-97994.958455318876},10961782.352379212,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU421","v":705702.27496317192},-1649919.7305902464,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU421","v":397909.12957235053},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU421","v":-117160.54567783582},42622.908776033881,-269333.91382357129,-108104.45064274571,508719.58142200729,-215513.06371846789,-242422.74795605516,927675.23302090901,984889.96646405233,413690.98556920042,-663468.87173255975,{"$f":"BI421*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-9248204.1429815814},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ421:BI421)+Monte_Carlo!BJ421/(1+Analise_Fundamentalista!$C$10)^10","v":-3607421.5774083687},{"$f":"(BK421+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-19.840776643741435},7.0979468754723801E-2]
["Tent397",2292070.6486565568,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B422","v":258004.45311324726},-209896.43610119019,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B422","v":83201.418109465521},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B422","v":-24497.863513087148},2734053.2502465569,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G422","v":193420.41459752221},-35564.877129593406,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G422","v":99245.242610927948},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G422","v":-29221.81452011974},3335520.4851203784,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L422","v":288252.72784630378},-55882.134060847078,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L422","v":121078.30736275503},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L422","v":-35650.352068109016},3984711.5595519361,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q422","v":518540.18598488084},-188222.5804663185,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q422","v":144643.73194876072},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q422","v":-42588.96643615231},4212380.6717948187,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V422","v":254743.44867054452},-200440.3360054506,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V422","v":152908.04658035093},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V422","v":-45022.315007297322},5438757.0331523921,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA422","v":815311.23051005369},-554586.95090353757,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA422","v":197425.10911534855},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA422","v":-58129.939213306694},6875572.4663667362,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF422","v":998957.18975493382},-392009.92513129767,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF422","v":249581.04142706329},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF422","v":-73486.755722000773},9682528.1967133526,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK422","v":441445.76581401587},-187927.62499268469,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK422","v":351472.62032416865},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK422","v":-103487.75870574995},10674740.585686075,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP422","v":379050.86959886062},-846525.79491643107,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP422","v":387489.60691954161},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP422","v":-114092.61667349841},12120741.80821952,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU422","v":1793906.4236205937},-1892809.5919451574,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU422","v":439978.98039209144},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU422","v":-129547.6117497385},106811.57160843542,227878.96555873699,317798.5490801027,432372.37103117077,162188.84423814752,400019.44950855797,783041.55032869871,501503.00243974983,-194077.93507152726,211528.20031778928,{"$f":"BI422*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2948527.1455583395},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ422:BI422)+Monte_Carlo!BJ422/(1+Analise_Fundamentalista!$C$10)^10","v":3381612.9352064338},{"$f":"(BK422+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":23.096268047762134},0.40166478741527045]
["Tent398",2417800.2832323918,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B423","v":277634.67593965726},-83750.503155421175,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B423","v":87765.362899398489},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B423","v":-25841.673499570094},3013299.9154736707,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G423","v":490339.84273722401},-315950.61522010638,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G423","v":109381.80561907646},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G423","v":-32206.428757568414},3449248.3890845799,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L423","v":267305.69489664811},-7573.2728052942157,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L423","v":125206.59323997474},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L423","v":-36865.886445540833},3469107.6676495192,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q423","v":484074.90129003191},-227910.9099345087,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q423","v":125927.47858450036},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q423","v":-37078.144255324063},5362703.4227819173,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V423","v":178524.45719889109},-536361.48163654306,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V423","v":194664.38782655357},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V423","v":-57317.071177312493},5958713.2189989146,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA423","v":702639.77517879941},-352751.63715558359,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA423","v":216299.34933240988},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA423","v":-63687.279115163314},6648518.3196995677,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF423","v":1038345.898075374},-137808.24089235824,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF423","v":241339.04984560149},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF423","v":-71059.979959921635},8382482.2664034562,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK423","v":1145581.3137216771},-66790.489315464525,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK423","v":304281.37642746698},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK423","v":-89592.747319367336},8511019.033150766,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP423","v":1189943.0103000833},-1011224.3693386815,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP423","v":308947.2192010525},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP423","v":-90966.560194653153},10179704.323807094,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU423","v":756466.03433632874},-1174312.7082762639,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU423","v":369519.95182706829},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU423","v":-108801.62322848909},255807.86218406449,251564.60437862569,348073.1288857878,345013.32568469946,-220489.70778841089,502500.20824046241,1070816.7270686955,1293479.4535143122,396699.2999678012,-157128.34534135595,{"$f":"BI423*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2190238.421541993},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ423:BI423)+Monte_Carlo!BJ423/(1+Analise_Fundamentalista!$C$10)^10","v":1595260.1961742425},{"$f":"(BK423+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":12.1218327016246},0.28748895395408147]
["Tent399",2719821.7965733963,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B424","v":206024.17929917356},-205689.54240114728,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B424","v":98728.645477213868},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B424","v":-29069.707424344899},2811309.3259580582,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G424","v":222846.85330090005},-184362.29039426622,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G424","v":102049.61300000676},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G424","v":-30047.534617118668},3629082.29204854,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L424","v":572780.2542680311},-168219.03024914386,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L424","v":131734.50535277606},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L424","v":-38787.967866730476},4082842.072904523,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q424","v":218735.17463353783},-475010.62163936405,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q424","v":148205.8376262321},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q424","v":-43637.794457221331},4612744.9988709986,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V424","v":735965.30623066286},-42836.956444067684,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V424","v":167441.14127038786},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V424","v":-49301.44603930544},5456393.2773253061,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA424","v":823523.551955136},-21437.214627896359,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA424","v":198065.29903539803},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA424","v":-58318.43702548572},6745341.393884345,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF424","v":624925.30098001973},-711101.21618378384,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF424","v":244853.69590706265},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF424","v":-72094.833949996697},8405992.2630432416,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK424","v":1003558.3808782275},-230406.14749078752,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK424","v":305134.78164921503},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK424","v":-89844.024342268953},11281067.599769669,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP424","v":638076.68953452283},-1191207.6054171084,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP424","v":409499.08007404557},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP424","v":-120573.09599206729},9745644.3636733461,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU424","v":1312829.1488056853},-101501.27213469385,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU424","v":353763.71663037682},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU424","v":-104162.35014758068},69993.574950895243,110486.64128952193,497507.76150493283,-151707.40383681544,811268.04501767771,941833.19933715207,86582.946753301847,988442.99069438619,-264204.9318006073,1460929.2431537877,{"$f":"BI424*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":20364138.326272517},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ424:BI424)+Monte_Carlo!BJ424/(1+Analise_Fundamentalista!$C$10)^10","v":12435194.576753654},{"$f":"(BK424+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":78.716831783661107},0.90835460441236759]
["Tent400",2252422.1145855319,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B425","v":204114.92825259618},-277958.95985145832,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B425","v":81762.18923464691},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B425","v":-24074.096306463187},3019929.1107684681,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G425","v":364367.42908991413},-268916.53225474723,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G425","v":109622.44324941086},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G425","v":-32277.282211247399},3496664.8548051449,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L425","v":359696.21370832867},-306591.2056729733,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L425","v":126927.79550396351},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L425","v":-37372.678025536952},4433617.3996359995,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q425","v":324628.10171504825},-757851.20813039748,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q425","v":160938.86775293262},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q425","v":-47386.913657828431},4258731.2118758839,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V425","v":527905.08641041373},-334016.36661825463,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V425","v":154590.55609075568},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V425","v":-45517.713875272595},4910911.9622951178,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA425","v":277578.57629512012},-913694.50215334119,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA425","v":178264.50494149476},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA425","v":-52488.28217734379},7565821.4340431206,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF425","v":839936.66978119081},-663084.65252413577,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF425","v":274636.85416692402},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF425","v":-80864.20065813158},8200630.6566911926,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK425","v":898463.67866375321},-918216.54430739058,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK425","v":297680.22221678955},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK425","v":-87649.100461458569},9904835.4698776919,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP425","v":1513846.9450818766},-1348942.0601684642,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP425","v":359542.30194334668},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP425","v":-105863.79944390898},11551645.113753187,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU425","v":750523.8144057797},-2009667.7326364953,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU425","v":419320.95571525127},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU425","v":-123465.05353760098},-16155.938670678421,172796.05787333037,142660.12551378191,-319671.15232024499,302961.56200764218,-510339.70309407002,370624.67076584749,190278.25611169363,418583.38741285005,-963288.01605306542,{"$f":"BI425*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-13427433.600136561},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ425:BI425)+Monte_Carlo!BJ425/(1+Analise_Fundamentalista!$C$10)^10","v":-6403463.5691189179},{"$f":"(BK425+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-37.01822507967438},2.5208574525498136E-2]
["Tent401",2491566.5375469225,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B426","v":290645.64791231701},-552975.58775181603,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B426","v":90443.053908264104},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B426","v":-26630.094062055043},3148160.084669847,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G426","v":260281.98314285855},-499323.39798517508,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G426","v":114277.18584227377},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G426","v":-33647.826744256214},3815015.370098101,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L426","v":619805.29149810632},-104423.28111107984,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L426","v":138483.81553492454},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L426","v":-40775.237836482978},4783363.5935891317,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q426","v":507065.82329515123},-491866.40592567768,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q426","v":173634.5406949271},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q426","v":-51125.033391924539},5045476.3457920905,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V426","v":419461.45633854863},-68955.797634636037,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V426","v":183149.14824013668},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V426","v":-53926.518779066224},4930120.2504682904,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA426","v":605482.89236742503},-69815.664276278301,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA426","v":178961.7595468011},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA426","v":-52693.582141488536},7035044.8053418407,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF426","v":264539.68076600105},-653292.20535470697,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF426","v":255369.83539802532},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF426","v":-75191.210860246501},7336175.9680162594,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK426","v":721540.87461437529},-113985.97844809538,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK426","v":266300.7985365956},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK426","v":-78409.728634582585},9556057.8052420728,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP426","v":1105275.1365039728},-1619118.5044224861,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP426","v":346881.78630016628},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP426","v":-102136.031440918},12257035.759985257,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU426","v":1970932.1168390815},-575526.60805254499,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU426","v":444926.40645563748},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU426","v":-131004.33413740719},-198516.97999328998,-158412.05574429897,613090.58808546804,137708.9246724761,479728.28816498298,661935.40549645922,-208573.9000509271,795445.96606829297,-269097.61305926496,1709327.5811047668,{"$f":"BI426*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":23826604.518769316},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ426:BI426)+Monte_Carlo!BJ426/(1+Analise_Fundamentalista!$C$10)^10","v":13332500.203969045},{"$f":"(BK426+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":84.22941749891902},0.93152676247208654]
["Tent402",2546820.1510710325,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B427","v":155522.79096282023},-139596.65678480544,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B427","v":92448.742085272446},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B427","v":-27220.649804092005},3098921.3223495199,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G427","v":159950.05957196635},-158890.22798349272,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G427","v":112489.83480516358},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G427","v":-33121.55828931844},3599123.4558978966,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L427","v":508618.27855544043},-472997.46121709753,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L427","v":130647.00935691586},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L427","v":-38467.765049483292},4373293.6505671013,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q427","v":541399.63348027552},-521625.03109863703,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q427","v":158749.13530679111},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q427","v":-46742.167837208217},5052385.7186323507,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V427","v":195059.9946100011},-425746.40831459325,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V427","v":183399.95622412863},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V427","v":-54000.366796316892},5459434.1660489868,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA427","v":895530.76281138195},-541145.91526229226,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA427","v":198175.68230577046},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA427","v":-58350.938325982228},6579700.4297520705,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF427","v":593225.39880509686},-502928.33817069698,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF427","v":238840.98285177263},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF427","v":-70324.447974386814},7815277.2958984775,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK427","v":615074.61675357551},-95583.769117965247,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK427","v":283692.02071436431},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK427","v":-83530.408028246442},9890697.1963153686,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP427","v":1209379.1411555316},-1468052.3787893606,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP427","v":359029.08721731097},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP427","v":-105712.68826579434},12036051.282321572,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU427","v":1266414.9551466578},-651716.01815925061,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU427","v":436904.74188235099},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU427","v":-128642.43156015073},81154.226459195226,80428.108104318788,127800.06164577547,131781.56985122137,-101286.82427678042,494209.59152887791,258813.59551178571,719652.46032172802,-5356.8386823123728,922961.24730960757,{"$f":"BI427*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":12865311.991036201},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ427:BI427)+Monte_Carlo!BJ427/(1+Analise_Fundamentalista!$C$10)^10","v":7688191.7327256231},{"$f":"(BK427+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":49.553680149935644},0.69230729470439689]
["Tent403",2628876.5727672325,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B428","v":433604.6131148545},-273423.81478924426,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B428","v":95427.363470312979},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B428","v":-28097.676443852899},3064324.8458114127,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G428","v":313344.94792115665},-206125.09542300619,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G428","v":111233.99397353453},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G428","v":-32751.787941811464},3399589.9246221757,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L428","v":269477.83176590526},-81738.290907577495,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L428","v":123404.00715178753},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L428","v":-36335.132175212166},4135924.4888909794,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q428","v":420790.7767126222},-204006.81715457176,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q428","v":150132.71203969678},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q428","v":-44205.144238757661},4957737.9688641122,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V428","v":348941.11780399509},-383677.53235986555,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V428","v":179964.27373057071},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V428","v":-52988.762875206441},6009602.0441880953,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA428","v":281147.05437513016},-45333.252108958201,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA428","v":218146.59711429925},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA428","v":-64231.183594964845},7464437.6816183599,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF428","v":690772.02502757497},-530790.39066250948,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF428","v":270956.65697058401},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF428","v":-79780.601716361547},7418882.6545612477,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK428","v":1173020.6290992757},-821716.11392507877,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK428","v":269303.0243238816},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK428","v":-79293.705365311354},10502801.707110625,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP428","v":1045253.8107020106},-105626.239349593,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP428","v":381248.28162094601},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP428","v":-112254.9180046535},11851034.681742121,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU428","v":1641156.9614560667},-801477.15218995872,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU428","v":430188.699533907},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU428","v":-126664.95698653434},227510.4853520703,185702.05852987352,274808.41583490313,322711.52735898958,92239.096299493802,389729.21578550636,351157.68961928796,541313.83413276717,1208620.9349687102,1143203.5518134804,{"$f":"BI428*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":15935306.499826916},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ428:BI428)+Monte_Carlo!BJ428/(1+Analise_Fundamentalista!$C$10)^10","v":10381243.073881948},{"$f":"(BK428+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":66.098406833289999},0.83455012889682378]
["Tent404",2850346.2649574885,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B429","v":332834.50936417689},-430695.89339932642,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B429","v":103466.64117289882},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B429","v":-30464.765038937156},3101249.4382737614,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G429","v":358569.8718636866},-250827.5881323333,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G429","v":112574.34465503825},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G429","v":-33146.441408077517},3451196.031776987,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L429","v":148246.14690773902},-68889.137591211518,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L429","v":125277.29203543892},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L429","v":-36886.703031137273},4341078.2892816942,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q429","v":460855.23126425181},-614814.68545745884,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q429","v":157579.7281834},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q429","v":-46397.84707019465},4783793.0406899666,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V429","v":305619.70896345819},-103049.39025016202,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V429","v":173650.12948483348},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V429","v":-51129.623362337756},6118893.1007642029,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA429","v":871221.74805283861},-526625.05090449692,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA429","v":222113.82687623688},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA429","v":-65399.296536322858},5844342.836430097,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF429","v":836261.75544567103},-225301.27004883878,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF429","v":212147.7416910725},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF429","v":-62464.877866862931},7278131.5264111292,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK429","v":383604.36875969986},-441651.76738679386,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK429","v":264193.80420910858},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK429","v":-77789.344263372521},11158910.28634675,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP429","v":1357327.5434836519},-733182.34276751266,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP429","v":405064.80937859975},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP429","v":-119267.46730513562},12128172.721945278,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU429","v":1748568.2092591384},-986425.47612457781,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU429","v":440248.72014038172},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU429","v":-129627.03404430776},-24859.50790118787,187170.18697831404,167747.59832082916,-42777.573080001675,325090.82483579189,501311.22748825565,760643.34922104178,128357.06131864207,909942.54278960335,1072764.4192306348,{"$f":"BI429*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":14953443.588791516},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ429:BI429)+Monte_Carlo!BJ429/(1+Analise_Fundamentalista!$C$10)^10","v":9385964.3027898185},{"$f":"(BK429+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":59.98392435394976},0.78775043764842834]
["Tent405",2371468.8668733067,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B430","v":356533.79398758663},-272123.84274234407,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B430","v":86083.547573873773},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B430","v":-25346.479027707654},2859133.0602738764,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G430","v":115696.39240267633},-392303.80867472547,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G430","v":103785.59898137195},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G430","v":-30558.679121604928},3134815.3584711887,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L430","v":144641.42090971948},-453346.9084695463,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L430","v":113792.77662711206},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L430","v":-33505.197073907329},4332966.654847146,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q430","v":260417.44724726872},-243194.25670892824,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q430","v":157285.27849506447},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q430","v":-46311.149169603283},4847761.4393420294,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V430","v":643071.34419129952},-246934.04480055536,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V430","v":175972.16152392564},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V430","v":-51813.323535474869},5358829.466803587,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA430","v":198589.70282664231},-430695.00238404272,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA430","v":194523.76448613443},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA430","v":-57275.665976792836},7717925.0736089461,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF430","v":966318.89071609301},-754029.34344095248,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF430","v":280158.16674902319},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF430","v":-82489.898454188369},9263114.1546728648,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK430","v":735475.31190263096},-155068.93173620943,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK430","v":336248.02718466619},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK430","v":-99005.02255474939},10393081.274882743,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP430","v":1627256.4275851257},-781103.95414134231,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP430","v":377265.46566267963},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP430","v":-111082.21585653647},12802156.874126738,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU430","v":1721996.5406171537},-278890.47570927162,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU430","v":464714.12537458388},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU430","v":-136830.63912506858},145147.01979140867,-203380.49641228208,-228417.90800662208,128197.31986380168,520296.1373791949,-94857.201048058807,409957.81556997536,817649.38479633839,1112335.7232499265,1770989.5511573972,{"$f":"BI430*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":24686121.085712358},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ430:BI430)+Monte_Carlo!BJ430/(1+Analise_Fundamentalista!$C$10)^10","v":14000433.454127938},{"$f":"(BK430+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":88.332856931253986},0.94562140901238467]
["Tent406",2890907.4181315405,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B431","v":194738.62516655674},-74740.675658141976,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B431","v":104938.99782395337},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B431","v":-30898.286403112281},2993563.2159546064,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G431","v":143742.47017703581},-17780.08444707821,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G431","v":108665.36985399695},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G431","v":-31995.481083987652},3487111.6592307026,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L431","v":514199.48620934511},-72829.756868903394,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L431","v":126581.01761570925},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L431","v":-37270.572585884081},4423169.825952122,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q431","v":274583.07240104408},-151067.56659040356,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q431","v":160559.62423056946},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q431","v":-47275.249022054413},5094041.7486549318,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V431","v":210361.71917318157},-608941.11466621654,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V431","v":184912.05654822668},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V431","v":-54445.59030571804},5997346.8234087778,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA431","v":467949.3189901475},-431844.24157679448,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA431","v":217701.73659105078},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA431","v":-64100.19865950902},6479080.1986221941,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF431","v":1066257.0637135471},-792891.69388571696,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF431","v":235188.50122978823},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF431","v":-69249.009618976706},8398681.1689090673,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK431","v":1117231.8624491401},-1045208.3327807009,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK431","v":304869.3913130787},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK431","v":-89765.882690598955},9817210.4942203145,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP431","v":1406636.9849919698},-815300.02618407062,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP431","v":356361.54386297322},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP431","v":-104927.25558333896},11762311.40852217,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU431","v":676227.4690692341},-2046385.2466551636,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU431","v":426968.07360968424},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU431","v":-125716.67441982958},194038.66092925583,202632.27449996691,530680.17437026685,236799.88101915555,-268112.92925052636,189706.61534489479,439304.86143864167,287127.03829091892,842771.24708753335,-1068906.3783960748,{"$f":"BI431*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-14899665.708999211},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ431:BI431)+Monte_Carlo!BJ431/(1+Analise_Fundamentalista!$C$10)^10","v":-5843088.5251330305},{"$f":"(BK431+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-33.575568119804331},3.1539830123082362E-2]
["Tent407",2610032.7579970141,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B432","v":186405.77723704328},-107455.23011093395,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B432","v":94743.339130839318},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B432","v":-27896.272005216906},2725252.859273633,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G432","v":282134.72789420019},-149019.31167156913,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G432","v":98925.791284550127},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G432","v":-29127.755125814921},3765595.686906578,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L432","v":593813.86284568242},-116388.39289320899,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L432","v":136689.89712910872},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L432","v":-40247.035682506816},4344933.8485440807,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q432","v":171669.31472310887},-449048.91885958036,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q432","v":157719.68372902146},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q432","v":-46439.055644909364},5809405.8899428239,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V432","v":257250.04316304711},-647252.86514829949,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V432","v":210879.54191116634},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V432","v":-62091.46854498583},5691118.3399054529,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA432","v":663066.72528832091},-204119.10717634842,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA432","v":206585.74236638698},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA432","v":-60827.200247753608},7853019.9391502663,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF432","v":309060.05193346849},-601285.96597996319,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF432","v":285062.06637311791},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF432","v":-83933.80489716382},9104364.8385896757,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK432","v":490327.24860071694},-1525852.8780773405,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK432","v":330485.47870922071},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK432","v":-97308.295152179417},10410226.767845344,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP432","v":471133.34206959861},-727372.39782574761,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP432","v":377887.84147361305},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP432","v":-111265.46847429873},11333961.01395046,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU432","v":1417533.3809963968},-2278514.5087065003,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU432","v":411419.09378351504},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU432","v":-121138.42570478871},145797.61425173172,202913.45238136625,573868.33139907522,-166098.97605235942,-241214.74861907188,604706.16023060586,-91097.652570540609,-802348.44591958239,10383.317243165322,-570700.45963137713,{"$f":"BI432*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-7955089.6508252556},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ432:BI432)+Monte_Carlo!BJ432/(1+Analise_Fundamentalista!$C$10)^10","v":-3674363.9742937097},{"$f":"(BK432+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-20.252036408110079},6.9407854167441302E-2]
["Tent408",2644011.3718020683,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B433","v":412849.15277363977},-379919.17727435846,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B433","v":95976.751746472},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B433","v":-28259.438578571884},2794506.0430157171,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G433","v":426982.04748724826},-752347.64031814632,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G433","v":101439.65930136453},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G433","v":-29867.939571767631},3133549.704105231,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L433","v":280214.80295779742},-126008.93259617483,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L433","v":113746.83378580137},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L433","v":-33491.66964274802},4105292.7455891245,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q433","v":479009.78078449151},-216457.84919940389,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q433","v":149020.78973338689},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q433","v":-43877.749327515899},4944494.6332194293,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V433","v":250888.03579833487},-198614.63944780434,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V433","v":179483.54495949941},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V433","v":-52847.216876494931},6584503.9229643689,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA433","v":554580.1789798208},-1035606.2021800302,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA433","v":239015.34809107127},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA433","v":-70375.788155009039},7149123.0540676126,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF433","v":747466.78135962482},-732914.03828228125,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF433","v":259510.83867599658},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF433","v":-76410.489754958588},9180171.8857021499,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK433","v":716396.06473580049},-1422648.8212981829,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK433","v":333237.24983204616},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK433","v":-98118.527897221575},9838381.4553644489,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP433","v":531953.98943378101},-269059.47279805073,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP433","v":357130.04285796051},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP433","v":-105153.5327780903},13032969.505452704,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU433","v":1361141.4720307705},-1359193.2352934324,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU433","v":473092.5487251702},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU433","v":-139297.5859195028},100647.28866718142,-253793.87310130117,234461.03450467595,367694.97199095861,178909.72443353501,-312386.46326414717,197653.09199838154,-471134.03462755785,514871.0267156004,335743.19954300555,{"$f":"BI433*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":4679980.9023190029},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ433:BI433)+Monte_Carlo!BJ433/(1+Analise_Fundamentalista!$C$10)^10","v":2762333.7235844918},{"$f":"(BK433+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":19.291734082743506},0.36050980777328312]
["Tent409",2265396.7435121038,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B434","v":317481.05411351647},-419975.55087341403,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B434","v":82233.164039357929},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B434","v":-24212.770342868833},2831324.6536744796,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G434","v":117637.35096537892},-261186.56068943779,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G434","v":102776.16287791215},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G434","v":-30261.460294694967},3386695.3638573065,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L434","v":474384.22670335131},-64608.819518986871,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L434","v":122935.9387952713},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L434","v":-36197.313914739207},4210758.2627048492,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q434","v":406735.37390616687},-429315.39783668198,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q434","v":152849.15365873952},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q434","v":-45004.974548585131},4837755.1090611359,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V434","v":640759.90902402846},-292227.18997618806,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V434","v":175608.93499339526},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V434","v":-51706.374950084675},5754685.2550730966,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA434","v":239847.928543858},-123632.28543554922,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA434","v":208893.20068574202},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA434","v":-61506.60932820131},6905562.3204677179,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF434","v":583354.23436265532},-287093.03728547203,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF434","v":250669.66336441942},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF434","v":-73807.2900619758},8675443.8684294689,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK434","v":891227.80277408822},-250455.28747243501,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK434","v":314915.78717500297},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK434","v":-92723.948072369953},8772261.6669828426,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP434","v":1073763.5486098526},-1124400.9959955853,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP434","v":318430.24173276225},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP434","v":-93758.74567600766},13529143.677474815,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU434","v":469260.61008150887},-492843.89306736097,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU434","v":491103.50958526682},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU434","v":-144600.74145357902},-44474.103063408467,-71034.507140841684,496514.03206489654,85264.155179639289,472435.27909115102,263602.23446584947,473123.57037962694,862964.35440428625,174034.04867102182,322919.48514583567,{"$f":"BI434*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":4501228.9914620239},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ434:BI434)+Monte_Carlo!BJ434/(1+Analise_Fundamentalista!$C$10)^10","v":3989418.3626012215},{"$f":"(BK434+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":26.830312965223079},0.44315050865522676]
["Tent410",2755120.1327136741,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B435","v":155897.65144824373},-194850.86495622413,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B435","v":100009.9635838338},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B435","v":-29446.979312325508},2824388.1145859743,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G435","v":294177.29953212792},-101660.38951818326,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G435","v":102524.36876795588},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G435","v":-30187.321922065399},3201799.1672754232,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L435","v":505860.77904559812},-130706.62046460761,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L435","v":116224.26707272821},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L435","v":-34221.126230207403},4434081.0290344656,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q435","v":306245.54651732056},-393418.62173156597,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q435","v":160955.6973491112},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q435","v":-47391.868971806616},5496945.0229959702,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V435","v":786755.12530670164},-216005.13197054743,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V435","v":199537.31419714325},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V435","v":-58751.857841392783},4460099.2807235895,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA435","v":636173.61663802632},-716813.30595217599,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA435","v":161900.15141231072},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA435","v":-47669.954457130945},6848368.9922774751,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF435","v":420819.61705756659},-225669.6186804366,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF435","v":248593.56417671882},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF435","v":-73196.002469821949},9540024.589613067,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK435","v":999971.45505058882},-1995167.2279066662,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK435","v":346299.78579421761},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK435","v":-101964.66694637875},10634525.102020541,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP435","v":832579.01900909899},-419495.18029418576,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP435","v":386029.79795907543},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP435","v":-113662.78985706565},13901762.575774215,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU435","v":1899383.9964093925},-2201344.6082350216,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU435","v":504629.45424629556},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU435","v":-148583.32677148184},31609.770763527893,264853.95685983513,457157.29942351131,26390.753163059169,711535.44969190471,33590.507641030104,370547.56008402689,-750860.65400823858,685450.846816923,54085.515649184585,{"$f":"BI435*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":753907.09528827621},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ435:BI435)+Monte_Carlo!BJ435/(1+Analise_Fundamentalista!$C$10)^10","v":1695378.5543521433},{"$f":"(BK435+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":12.736908562498577},0.29347330236551994]
["Tent411",2713615.1138204578,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B436","v":242892.83412956476},-15449.910638682399,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B436","v":98503.344914553323},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B436","v":-29003.369823870129},2493245.8755756021,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G436","v":133338.83026455174},-265759.67813730822,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G436","v":90504.013331811191},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G436","v":-26648.042982540126},3435060.2364258207,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L436","v":439727.60861637368},-132975.38675112475,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L436","v":124691.56791898201},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L436","v":-36714.242155020882},4206011.476812168,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q436","v":626266.38066206709},-549673.82949080376,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q436","v":152676.84687667564},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q436","v":-44954.240461050387},4890790.7991064684,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V436","v":454284.67296586529},-149263.35703909156,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V436","v":177534.11327041395},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V436","v":-52273.225320431891},6352554.6168809906,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA436","v":664090.35510844167},-618831.27368918422,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA436","v":230595.66381696091},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA436","v":-67896.692475424992},5939698.6436376655,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF436","v":567098.64416264533},-654277.18174886052,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF436","v":215609.12643909178},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF436","v":-63484.049571504962},8820927.5632050466,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK436","v":1313208.4261093847},-555688.64982738777,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK436","v":320196.79791707039},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK436","v":-94278.891284997677},9858836.1687916275,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP436","v":930206.95563773415},-1813067.7575743578,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP436","v":357872.54229407583},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP436","v":-105372.15465086374},12238400.477356754,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU436","v":1038564.9848825349},-1091614.1909193308,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU436","v":444249.95176499744},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU436","v":-130805.15850962781},296942.89858156553,-68564.877523485411,394729.54762921005,184315.15758688858,430282.20387675578,207958.05276079333,64946.539281371632,983437.68291406974,-630360.41429341154,260395.58721857378,{"$f":"BI436*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3629697.8669704087},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ436:BI436)+Monte_Carlo!BJ436/(1+Analise_Fundamentalista!$C$10)^10","v":3204663.9117209576},{"$f":"(BK436+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":22.009183971156066},0.3897711200637739]
["Tent412",2548663.4950202294,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B437","v":136065.93480382249},-2620.546686480684,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B437","v":92515.654870324055},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B437","v":-27240.351635055013},3105014.1397920721,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G437","v":390466.88828168914},-158386.95364698244,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G437","v":112711.00209413853},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G437","v":-33186.678886803202},3592686.2725199335,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L437","v":475864.65656628011},-590820.88224262104,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L437","v":130413.34169663188},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L437","v":-38398.963836966359},4568211.9228559416,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q437","v":247648.21201252105},-708053.99915471207,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q437","v":165824.60511370303},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q437","v":-48825.472395703204},4936484.9692206737,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V437","v":400181.97465498187},-169778.48181849541,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V437","v":179192.79676477541},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V437","v":-52761.608845371535},7021952.8630543351,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA437","v":1138272.1918439816},-734870.41407740931,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA437","v":254894.60215651672},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA437","v":-75051.282967767052},6931216.9909700388,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF437","v":1141428.4212754315},-1997029.2514472716,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF437","v":251600.91954894204},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF437","v":-74081.489557880283},7782756.4004566325,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK437","v":1282233.7059779561},-1068553.6030800953,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK437","v":282511.52280059492},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK437","v":-83182.821683853152},8686723.2447736245,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP437","v":417571.50661973457},-1495775.2900918995,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP437","v":315325.22486304899},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP437","v":-92844.503092065279},13183810.327741947,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU437","v":824032.72074238572},-561850.05076644383,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU437","v":478568.02145137911},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU437","v":-140909.78660747444},198720.69135261085,311604.25784204202,-22941.847816675407,-343406.65442419122,356834.68075589032,583245.09695532196,-678081.40018077835,413008.80401460256,-855723.06170118134,599840.9048198465,{"$f":"BI437*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":8361283.2152898172},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ437:BI437)+Monte_Carlo!BJ437/(1+Analise_Fundamentalista!$C$10)^10","v":4442364.3306772728},{"$f":"(BK437+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":29.612980762758628},0.47450376280875389]
["Tent413",2457192.644360377,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B438","v":324309.34442887024},-401104.66699150892,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B438","v":89195.292779810159},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B438","v":-26262.702706037726},3089231.0186560494,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G438","v":448118.71506730246},-108081.32297428993,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G438","v":112138.07993683929},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G438","v":-33017.987425382744},3747768.7184628109,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L438","v":518003.01287732203},-263628.659760529,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L438","v":136042.7839801386},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L438","v":-40056.499391645324},4884991.8687415859,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q438","v":445168.75057113729},-867376.86612101889,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q438","v":177323.61398665098},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q438","v":-52211.245815269584},4942364.9861604273,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V438","v":215601.71937940133},-669324.64447862317,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V438","v":179406.2394647995},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V438","v":-52824.455011360857},5581230.6901472043,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA438","v":620508.75756445294},-224821.7705872792,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA438","v":202596.85646622445},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA438","v":-59652.710863174929},6017733.0770715922,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF438","v":763804.05526183406},-602804.88479907205,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF438","v":218441.75096001432},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF438","v":-64318.088827976353},8100041.5303978017,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK438","v":269446.67050773464},-1515467.7801137702,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK438","v":294028.86969023995},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK438","v":-86573.994557423488},9137946.0020551383,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP438","v":448820.02290684951},-666574.01361125195,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP438","v":331704.4640069601},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP438","v":-97667.213739470681},11094709.301141439,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU438","v":1413153.0109243216},-1994263.5714885374,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU438","v":402734.33452336892},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU438","v":-118581.28122536217},-13862.732488866237,419157.48460446903,350360.63770528632,-297095.74737850018,-327141.14064578322,538631.13258022326,315122.83259479993,-1038566.2344732191,16283.259563086976,-296957.507266209,{"$f":"BI438*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4139340.617167437},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ438:BI438)+Monte_Carlo!BJ438/(1+Analise_Fundamentalista!$C$10)^10","v":-1957210.4591092025},{"$f":"(BK438+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-9.7027256140980906},0.11888184459432924]
["Tent414",2673481.641119007,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B439","v":142912.39937582891},-251863.95032495362,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B439","v":97046.512925375602},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B439","v":-28574.419548221944},3128340.3486356116,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G439","v":180514.51181637659},-539507.28082825104,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G439","v":113557.73587873526},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G439","v":-33435.991568705802},3631953.7303985287,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L439","v":263455.93128746893},-97292.950337549017,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L439","v":131838.73762976672},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L439","v":-38818.658065928954},4186218.3247753545,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q439","v":605691.95817010314},-162981.64101543612,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q439","v":151958.36190358619},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q439","v":-44742.689417728121},4866610.2951208251,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V439","v":787197.9665260067},-560664.3361430025,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V439","v":176656.36885036898},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V439","v":-52014.781852877713},5639249.4198731938,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA439","v":534596.11783736618},-336481.03835506103,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA439","v":204702.91746087201},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA439","v":-60272.820423437857},7614856.3355680285,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF439","v":636979.89690610871},-358250.25951438607,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF439","v":276416.80512354989},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF439","v":-81388.290229994891},7397929.0530999368,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK439","v":1040567.2844335492},-359459.09417423711,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK439","v":268542.41541459539},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK439","v":-79069.751330994099},10145454.69954448,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP439","v":1588138.963703112},-1400649.6117242652,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP439","v":368276.70162008359},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP439","v":-108435.56007024751},9664438.672260819,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU439","v":981700.21988974744},-174742.51291274969,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU439","v":350815.97647758439},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU439","v":-103294.41619193408},-40479.457571971048,-278871.02470184502,259183.06051375763,549925.98964052508,351175.21738049551,342545.17651973933,473758.15228527761,870580.85434291337,447330.49352868285,1054479.2672626481,{"$f":"BI439*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":14698563.781478494},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ439:BI439)+Monte_Carlo!BJ439/(1+Analise_Fundamentalista!$C$10)^10","v":9271806.058835499},{"$f":"(BK439+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":59.282594633267593},0.78192795644219359]
["Tent415",2207089.4927987349,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B440","v":349562.63338915573},-220064.68942165171,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B440","v":80116.629826828372},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B440","v":-23589.577043553785},2835454.1366163995,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G440","v":416710.9595699301},-79352.472882486254,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G440","v":102926.06176389457},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G440","v":-30305.596591082722},3541862.5041861865,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L440","v":239160.74880468688},-444882.63985055662,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L440","v":128568.4554574083},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L440","v":-37855.754690864916},3364702.1545468983,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q440","v":452100.82599626668},-338637.13004453731,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q440","v":122137.592459622},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q440","v":-35962.24845538396},5071815.3739123279,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V440","v":451664.51500103698},-250316.60731243686,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V440","v":184105.24638332147},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V440","v":-54208.032752614614},6528167.5527088782,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA440","v":863478.35687220644},-533434.675689272,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA440","v":236970.35619732484},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA440","v":-69773.659808681376},7093877.381996748,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF440","v":945635.45406312787},-1138237.8982682568,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF440","v":257505.43877115482},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF440","v":-75820.018891909887},8645603.6513099372,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK440","v":537940.78552334046},-500221.74844322103,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK440","v":313832.59701134264},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK440","v":-92405.013066320447},10210773.806052132,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP440","v":468064.13297594001},-966553.05899561266,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP440","v":370647.76391446148},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP440","v":-109133.69673412353},12121144.624588111,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU440","v":580620.55583091732},-841597.95680088433,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU440","v":439993.60249508993},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU440","v":-129551.91708841747},186024.99675077861,409978.95186025568,-115009.19027932634,199639.03995596743,331245.12131930701,497240.3775715779,-10917.024325884006,259146.62102514162,-236974.85883933469,49464.284436705449,{"$f":"BI440*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":689490.97651344875},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ440:BI440)+Monte_Carlo!BJ440/(1+Analise_Fundamentalista!$C$10)^10","v":1494705.6210809646},{"$f":"(BK440+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":11.504076947675703},0.28153724834636379]
["Tent416",2453359.650165997,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B441","v":315589.66976911086},-59725.331321051555,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B441","v":89056.156338808782},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B441","v":-26221.735308861109},2940398.2458046456,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G441","v":333074.21396003064},-132467.44935265378,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G441","v":106735.49875128167},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G441","v":-31427.248955900988},3430925.5463173725,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L441","v":240546.5312770172},-148664.6222068771,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L441","v":124541.4800145504},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L441","v":-36670.050203954692},3763009.2632217496,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q441","v":208937.77669524125},-267016.42068360123,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q441","v":136596.01079164536},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q441","v":-40219.391746463625},5066372.6466101799,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V441","v":808717.10154008004},-515452.4193762528,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V441","v":183907.67715473453},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V441","v":-54149.860378798337},6162968.6666757986,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA441","v":967711.64658065268},-280135.80453370739,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA441","v":223713.75556515899},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA441","v":-65870.380269539033},8403421.5657720882,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF441","v":1225696.1015583125},-854174.98718359007,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF441","v":305041.46617544658},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF441","v":-89816.548491592577},8548551.07293511,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK441","v":1235967.8512294623},-965161.24142719933,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK441","v":310309.6200225231},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK441","v":-91367.706114192566},9726139.6745941471,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP441","v":500137.93929637771},-113756.92811545325,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP441","v":353055.70276870782},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP441","v":-103953.88222308304},12919430.479722522,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU441","v":2060835.2417272399},-2609125.6964828223,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU441","v":468971.11906633526},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU441","v":-138084.07029014069},318698.75947800698,275915.01440275752,179753.3388807358,38297.97505682175,423022.49893976341,845419.2173425653,586746.03205857659,489748.52371059352,635482.83172654931,-217403.40597938781,{"$f":"BI441*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3030422.6249929294},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ441:BI441)+Monte_Carlo!BJ441/(1+Analise_Fundamentalista!$C$10)^10","v":939093.68721766071},{"$f":"(BK441+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":8.0906820943004458},0.24976550084870935]
["Tent417",2760136.0433517722,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B442","v":240323.097911844},-439646.23658228427,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B442","v":100192.03950651303},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B442","v":-29500.589830080706},2889256.9948737863,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G442","v":165058.76607265024},-23774.178879808514,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G442","v":104879.08799717447},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G442","v":-30880.646526378558},3456726.7524573528,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L442","v":181047.08244146372},-416667.49083627557,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L442","v":125478.05539499919},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L442","v":-36945.815886334836},3897963.2827858827,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q442","v":229214.12584754507},-654609.45626157126,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q442","v":141494.79775263614},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q442","v":-41661.792814581837},4553572.0530431364,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V442","v":650036.32250229467},-654641.02214401762,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V442","v":165293.18260712485},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V442","v":-48669.000110377405},6234093.1696180385,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA442","v":413602.78568740236},-442654.06166305277,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA442","v":226295.55185952442},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA442","v":-66630.56554852963},6724277.5917509096,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF442","v":245649.77856204266},-379008.61861732084,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF442","v":244089.08674926631},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF442","v":-71869.702080682793},7120422.6058910927,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK442","v":472849.48797439295},-584820.71455607668,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK442","v":258469.02175378989},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK442","v":-76103.736705001371},11213967.189745806,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP442","v":1574017.1368429004},-1283503.132858661,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP442","v":407063.35704212933},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP442","v":-119855.92059112567},11906584.239376288,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU442","v":1277311.3516589433},-509869.02264100773,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU442","v":432205.13038573315},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU442","v":-127258.67580664656},-128631.68899400794,215283.02866363764,-147088.1688861475,-325562.32547597185,112019.48285502449,130613.71033534438,38860.544613305334,70394.058467104784,577721.44043524307,1072388.7835970223,{"$f":"BI442*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":14948207.540544135},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ442:BI442)+Monte_Carlo!BJ442/(1+Analise_Fundamentalista!$C$10)^10","v":7834813.5984398471},{"$f":"(BK442+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":50.454449718258729},0.7012450162846966]
["Tent418",2716911.4887035624,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B443","v":354212.01400750142},-382926.18311800115,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B443","v":98623.002249311088},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B443","v":-29038.601784116032},2359078.4426471204,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G443","v":182383.18441671453},-190465.6033267554,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G443","v":85633.77920953439},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G443","v":-25214.049025281565},3621141.0041308082,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L443","v":191248.16298250013},-29588.914352292246,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L443","v":131446.23918752582},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L443","v":-38703.090645497898},4442539.3020960949,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q443","v":357413.04170545674},-12041.550238786926,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q443","v":161262.72990672328},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q443","v":-47482.271778169357},5541181.7037203619,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V443","v":881333.19707533275},-908805.20349193923,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V443","v":201143.09130130114},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V443","v":-59224.663584659618},6064948.4761544196,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA443","v":214850.35946244714},-155323.21440658186,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA443","v":220155.65457053267},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA443","v":-64822.731389114248},7527198.6809514053,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF443","v":488259.31598806841},-65844.460397059665,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF443","v":273234.86080759804},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF443","v":-80451.397093679901},7952461.0774824312,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK443","v":1191978.1408621233},-966757.70150042919,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK443","v":288671.74731052929},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK443","v":-84996.64099947823},9207807.9578680918,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP443","v":382297.06417520408},-758576.81943949824,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP443","v":334240.43025169405},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP443","v":-98413.904797735478},11917116.443399733,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU443","v":1250440.5209942327},-418509.58019431087,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU443","v":432587.44596186187},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU443","v":-127371.24497933307},40870.231354695323,52337.311274211956,254402.39717223577,459151.9495952237,114446.42130003504,214860.0682372837,615198.3193049269,428895.54567274521,-140453.22981033559,1137147.1417824505,{"$f":"BI443*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":15850885.182223419},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ443:BI443)+Monte_Carlo!BJ443/(1+Analise_Fundamentalista!$C$10)^10","v":9443006.7025012635},{"$f":"(BK443+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":60.334363611518199},0.790625427534416]
["Tent419",2619163.7615681486,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B444","v":123662.29806208955},-192865.0713944564,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B444","v":95074.79158686474},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B444","v":-27993.865017611301},2836646.9815987856,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G444","v":269411.04699071619},-325316.53354858194,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G444","v":102969.36164829275},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G444","v":-30318.345828802725},3735619.0735274665,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L444","v":387572.88984433666},-259673.32998056483,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L444","v":135601.75582564448},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L444","v":-39926.642860594242},4721788.0425867895,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q444","v":624186.09013380355},-526273.7468519503,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q444","v":171399.36824626397},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q444","v":-50466.908196227509},4058592.3015729268,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V444","v":555091.87440393062},-313835.38281266519,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V444","v":147325.5788240867},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V444","v":-43378.610653854186},6331845.0193889095,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA444","v":796400.51675851864},-244635.38045827206,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA444","v":229843.91217229527},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA444","v":-67675.346378144197},7551429.2786628017,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF444","v":460796.98445477651},-423464.62693913223,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF444","v":274114.4236135743},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF444","v":-80710.375967617423},9232945.2574553546,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK444","v":883413.26481848885},-703132.57025293657,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK444","v":335152.90604048729},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK444","v":-98682.574585351875},10196958.602425089,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP444","v":1667024.6350615351},-776794.62309150898,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP444","v":370146.27652186534},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP444","v":-108986.03855741804},12078152.163107611,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU444","v":717807.05372443143},-176116.81472458786,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU444","v":438432.9901442923},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU444","v":-129092.40967573877},-2121.8467631134117,16745.529261624273,223574.67282882208,218844.80333188968,345203.45976149791,713933.70209439762,230736.40516160114,416751.02602068771,1151390.2499344735,851030.81946839718,{"$f":"BI444*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":11862661.664683485},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ444:BI444)+Monte_Carlo!BJ444/(1+Analise_Fundamentalista!$C$10)^10","v":8043399.6239791773},{"$f":"(BK444+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":51.735895314848669},0.71375229595349909]
["Tent420",2199723.9265180775,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B445","v":178657.59153666423},-22957.303454516787,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B445","v":79849.262169514157},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B445","v":-23510.853188533911},3157481.136885874,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G445","v":463873.39677264774},-83966.223710488543,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G445","v":114615.53700221746},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G445","v":-33747.451014180195},3510639.1450017183,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L445","v":426141.18780156737},-599310.41953897674,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L445","v":127435.05768722543},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L445","v":-37522.03653424111},4021748.5550304754,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q445","v":309750.86769268359},-114179.84592665192,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q445","v":145988.16282314694},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q445","v":-42984.82127627248},4177246.8365176776,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V445","v":385643.98204262671},-197525.93875444742,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V445","v":151632.69980149146},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V445","v":-44646.801319787228},5583298.7200335665,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA445","v":415908.21404234559},-80695.593379988713,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA445","v":202671.92527762384},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA445","v":-59674.814158257381},6941146.9876325568,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF445","v":575409.30746424757},-859255.25646146527,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF445","v":251961.37519398422},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF445","v":-74187.622282482975},8087525.1460205698,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK445","v":497350.81999237183},-100020.73611096194,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK445","v":293574.52901343786},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK445","v":-86440.218281229521},9637153.5411637779,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP445","v":427399.52178648411},-637167.83868394361,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP445","v":349825.53510445001},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP445","v":-103002.79018208846},11871730.877202261,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU445","v":1661469.1339134539},-384359.02448016615,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU445","v":430939.96468917775},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU445","v":-126886.1598416557},212038.69706312771,460775.2590501965,-83256.210584425047,298574.36331290618,295103.94176988356,478209.73178172327,-106072.19608571645,604464.39461361826,37054.428024902052,1581163.9142808097,{"$f":"BI445*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":22040109.620514601},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ445:BI445)+Monte_Carlo!BJ445/(1+Analise_Fundamentalista!$C$10)^10","v":12767603.259781998},{"$f":"(BK445+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":80.758980302640467},0.91753673878826347]
["Tent421",2345445.7992741778,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B446","v":326316.38533137512},-222065.0685828485,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B446","v":85138.918694709399},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B446","v":-25068.342069490875},2320618.6820563055,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G446","v":151851.0669890373},-164069.22310055091,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G446","v":84237.702424910894},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G446","v":-24802.987539785019},3909727.0897718188,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L446","v":292814.281019766},-824302.68059149827,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L446","v":141921.8201152189},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L446","v":-41787.525473871669},4423240.593642463,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q446","v":696183.51858785748},-352191.36590493878,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q446","v":160562.19307468261},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q446","v":-47276.00539368725},5031633.9351776196,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V446","v":537692.61897784367},-53138.65826846542,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V446","v":182646.67324275713},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V446","v":-53778.569811557667},5170514.3129070895,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA446","v":250392.31289188709},-671488.35533998418,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA446","v":187687.98572649003},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA446","v":-55262.93615962669},8516518.4293931294,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF446","v":971521.75538801984},-863190.18931570544,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF446","v":309146.84549371444},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF446","v":-91025.338251354318},7633859.3781342264,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK446","v":861698.02176948462},-845751.61391154258,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK446","v":277106.60938016343},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK446","v":-81591.396510070932},10882906.880147967,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP446","v":612665.67100014165},-1190871.0885206228,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP446","v":395045.97561697842},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP446","v":-116317.51732075446},13006406.731820621,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU446","v":994420.72271382355},-908830.13376663777,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU446","v":472128.3286927705},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU446","v":-139013.68053318793},164321.89337374514,47216.558773612262,-431354.10493038507,457278.34036391409,613422.06414057768,-288670.99288123375,326453.07331467455,211461.62072803453,-299476.95922425721,418705.23710676841,{"$f":"BI446*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":5836402.6911872812},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ446:BI446)+Monte_Carlo!BJ446/(1+Analise_Fundamentalista!$C$10)^10","v":3554185.5744249965},{"$f":"(BK446+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":24.156465863252098},0.41335280075398967]
["Tent422",2314796.2087790775,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B447","v":228940.56466637805},-331322.18607979669,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B447","v":84026.348541096813},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B447","v":-24740.756405793694},2672384.4646791737,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G447","v":116578.13542579293},-161950.54367550649,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G447","v":97006.685777916617},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G447","v":-28562.692824750935},3740079.9904006203,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L447","v":511594.75177073438},-432746.6830301297,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L447","v":135763.68565539576},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L447","v":-39974.321553555041},4451752.3923117714,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q447","v":505453.10060579097},-450235.83881049568,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q447","v":161597.1620812132},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q447","v":-47580.742140228089},4815273.1828343309,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V447","v":220550.56531808441},-394046.16146435175,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V447","v":174792.84839283652},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V447","v":-51466.086039034584},6107774.9486609409,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA447","v":980663.96265782951},-92188.038388031695,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA447","v":221710.24157563093},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA447","v":-65280.46469625584},7432585.1154565355,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF447","v":528278.60025314998},-51170.431883481622,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF447","v":269800.41919203097},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF447","v":-79440.158537251293},8219802.1049215207,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK447","v":1295474.9515959593},-1643806.958032582,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK447","v":298376.13954416791},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK447","v":-87854.006676880017},10519109.043992246,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP447","v":492144.94898554165},-336486.60784563766,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP447","v":381840.23263909412},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP447","v":-112429.2123325452},10541364.019838007,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU447","v":1048482.0699839772},-524404.00583491696,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU447","v":382648.08101472975},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU447","v":-112667.07557688982},-43096.029278115529,23071.584703452128,174637.43284244539,169233.68173628038,-50168.833792465412,1044905.701149173,667468.42902444804,-137809.8735693348,425069.36144645291,794059.0695869003,{"$f":"BI447*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":11068522.865208121},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ447:BI447)+Monte_Carlo!BJ447/(1+Analise_Fundamentalista!$C$10)^10","v":7051795.7710687481},{"$f":"(BK447+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":45.643989648646269},0.65223381520051626]
["Tent423",2249652.3945891797,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B448","v":85069.511056359945},-169405.62324374676,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B448","v":81661.649300767604},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B448","v":-24044.493282455234},2960804.3497181046,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G448","v":218005.63867782181},-273848.84622065182,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G448","v":107476.23367787918},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G448","v":-31645.351285686851},3884311.5322320927,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L448","v":420332.58791255963},-392129.65206902259,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L448","v":140999.24365336885},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L448","v":-41515.881639471467},4122405.533621558,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q448","v":587758.37181646936},-727455.44798804168,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q448","v":149641.9783660059},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q448","v":-44060.652391953576},5176567.1828497807,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V448","v":673063.35177189775},-692374.54669666721,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V448","v":187907.70293422937},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V448","v":-55327.62979453076},5451311.2715503955,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA448","v":351591.06154884974},-696792.94884330942,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA448","v":197880.82388077708},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA448","v":-58264.120076782827},6224648.7482827529,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF448","v":380019.28551222628},-506778.82001768699,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF448","v":225952.72244072807},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF448","v":-66529.622698025647},7341074.2598449839,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK448","v":525014.02407475177},-1151867.1295069179,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK448","v":266478.60493479838},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK448","v":-78462.082031602738},9397926.4549733885,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP448","v":1434592.1642691856},-575253.2928687298,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP448","v":341141.6697825403},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP448","v":-100445.90891424415},10942920.448551172,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU448","v":624199.13267591211},-1088655.3944452549,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU448","v":397224.44860596885},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU448","v":-116958.9479016734},-26718.956169074441,19987.674849362327,127686.29785743442,-34115.750197519992,113268.87821492915,-205585.18349046542,32663.565237241724,-438836.5825289705,1100034.632268752,-184190.76106504735,{"$f":"BI448*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2567465.9839464859},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ448:BI448)+Monte_Carlo!BJ448/(1+Analise_Fundamentalista!$C$10)^10","v":-950894.69527693},{"$f":"(BK448+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-3.5204375101486107},0.15744697552736903]
["Tent424",2497118.4963051914,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B449","v":235351.14285844073},-19037.862114574527,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B449","v":90644.588203135849},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B449","v":-26689.433911797496},3440349.4354213825,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G449","v":217150.6380305505},-505682.47772270237,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G449","v":124883.56412003796},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G449","v":-36770.773604067959},3064274.4479890764,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L449","v":139976.13653028131},-28386.581336323878,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L449","v":111232.1645489963},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L449","v":-32751.249285215661},4186982.0010578022,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q449","v":227559.18088968925},-409343.78701816796,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q449","v":151986.08310393989},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q449","v":-44750.851660609485},4852784.9246082501,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V449","v":436770.55674745713},-59292.147604804901,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V449","v":176154.51240313894},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V449","v":-51867.015011557429},6463665.3199663833,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA449","v":845692.67109422595},-638894.8219172901,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA449","v":234628.94615459867},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA449","v":-69084.253967312034},7199381.4957689093,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF449","v":893961.98748687236},-796912.47401361715,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF449","v":261335.20374256672},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF449","v":-76947.656637620108},9405876.13340264,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK449","v":1227190.0769265732},-550955.79043262405,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK449","v":341430.24052062625},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK449","v":-100530.87581404144},11705385.363576403,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP449","v":961736.64345814753},-489549.39791064931,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP449","v":424901.67671671452},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP449","v":-125108.24357576347},14003382.783499047,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU449","v":1910546.6125651689},-15137.975128030897,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU449","v":508318.23469302402},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU449","v":-149669.45296941281},280268.43503520457,-200419.0491761819,190070.47045773806,-74549.374685148301,501765.90653423377,372342.54136422247,281437.06057820184,917133.65120053396,771980.67868844932,2254057.4191607493,{"$f":"BI449*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":31419685.309371531},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ449:BI449)+Monte_Carlo!BJ449/(1+Analise_Fundamentalista!$C$10)^10","v":17830997.755657509},{"$f":"(BK449+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":111.86588002787613},0.98846240676681685]
["Tent425",2305494.0177258081,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B450","v":324612.70983219962},-476223.15751478029,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B450","v":83688.682035218881},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B450","v":-24641.33372572525},3050417.2084737085,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G450","v":142326.32891842182},-71672.061505109028,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G450","v":110729.15126734336},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G450","v":-32603.141825040024},3936194.0333897299,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L450","v":521057.31243107334},-404393.0616379173,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L450","v":142882.5615493122},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L450","v":-42070.406620113907},4181480.090453472,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q450","v":242126.696864661},-241721.37904050396,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q450","v":151786.3655407574},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q450","v":-44692.046730174603},4981795.1278864732,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V450","v":480158.94036886311},-411407.77003467327,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V450","v":180837.54076861709},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V450","v":-53245.888020361926},5574721.1453436762,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA450","v":187013.20341046189},-375101.97517773439,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA450","v":202360.56210975768},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA450","v":-59583.136245035377},7025617.1043401156,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF450","v":1068560.1118522445},-387926.61795446475,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF450","v":255027.61292189205},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF450","v":-75090.446718217194},8325967.9662464475,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK450","v":895626.24251859367},-127036.06710913706,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK450","v":302229.92573624017},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK450","v":-88988.717241762381},10621012.724112319,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP450","v":537394.12852391833},-1407185.1650779645,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP450","v":385539.30304145406},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP450","v":-113518.36830970763},12568225.443222094,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU450","v":1359615.149857196},-1141131.6107863947,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU450","v":456222.49061496125},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU450","v":-134330.35831169918},-92563.099373087054,148780.27685561613,217476.40572235434,107499.63663473984,196342.82308244501,-45311.345902550194,860570.66010145459,981831.38390393439,-597770.10182229977,540375.67137406347,{"$f":"BI450*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":7532387.3292167522},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ450:BI450)+Monte_Carlo!BJ450/(1+Analise_Fundamentalista!$C$10)^10","v":4983365.3951092996},{"$f":"(BK450+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":32.936613925499771},0.51214369155656758]
["Tent426",2315144.2738466575,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B451","v":145346.59555985031},-115840.34337139364,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B451","v":84038.983189698934},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B451","v":-24744.476557493315},3229237.5936082434,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G451","v":481442.40149553033},-433345.26649704418,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G451","v":117220.27301299921},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G451","v":-34514.390673739857},3495313.9189934363,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L451","v":218075.28092128725},-34504.926169817831,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L451","v":126878.75697394485},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L451","v":-37358.239098381899},4736812.1389712971,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q451","v":477174.66943843564},-19048.51932227932,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q451","v":171944.73805226755},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q451","v":-50627.487130760288},5162141.5857478045,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V451","v":269918.20662892965},-630965.99071243766,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V451","v":187384.05845727414},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V451","v":-55173.447675796277},7475825.9350213995,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA451","v":273702.5704810418},-198325.90518100481,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA451","v":271370.0468604106},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA451","v":-79902.320424152538},5818045.1284869565,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF451","v":904725.63762185548},-990874.2730302749,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF451","v":211193.14345685998},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF451","v":-62183.805527196746},7515656.4537163451,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK451","v":952391.71072721679},-809821.18577525753,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK451","v":272815.88171781233},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK451","v":-80328.032699302581},9892799.0762585774,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP451","v":929574.42703030736},-562146.19517642946,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP451","v":359105.38477475027},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP451","v":-105735.15335342145},11681443.896509763,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU451","v":398538.43501343444},-147230.5708130144,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU451","v":424032.60925898451},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU451","v":-124852.35495695262},88800.75882066229,130803.01733774549,273090.8726270324,579443.40103766357,-228837.17330203016,266844.39173629507,62860.702521243817,335058.37397046899,620798.46327520674,550488.11850245192,{"$f":"BI451*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":7673346.42980609},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ451:BI451)+Monte_Carlo!BJ451/(1+Analise_Fundamentalista!$C$10)^10","v":5302828.3470564224},{"$f":"(BK451+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":34.899230510133201},0.53434092370285025]
["Tent427",2338078.6795449308,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B452","v":280421.35013340594},-4631.3535861761175,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B452","v":84871.494647717293},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B452","v":-24989.601611068509},2634916.0945266117,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G452","v":224599.87804419841},-216905.27718859573,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G452","v":95646.596143345043},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G452","v":-28162.227412136672},3520634.0224453481,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L452","v":552122.78664394061},-161046.03922804439,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L452","v":127797.86848349287},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L452","v":-37628.862710645226},4112914.7034876682,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q452","v":508594.57179395051},-322113.50147078518,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q452","v":149297.46432293375},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q452","v":-43959.213519909121},4759693.2100071972,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V452","v":258401.33253987969},-918198.17785823939,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V452","v":172775.31347941075},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V452","v":-50872.042138521188},6495353.3865544014,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA452","v":388197.979490878},-483506.74143459793,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA452","v":235779.21265219359},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA452","v":-69422.938959732273},7765235.8392766723,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF452","v":1180011.6637929776},-244085.62890449373,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF452","v":281875.53213551623},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF452","v":-82995.560302223865},8083371.9214779595,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK452","v":525812.85229436005},-1063054.7007699334,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK452","v":293423.76831508207},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK452","v":-86395.828232413303},9905354.0282715503,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP452","v":519175.77654639015},-834601.19993519376,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP452","v":359561.1254441698},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP452","v":-105869.34184408053},9988117.5521555226,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU452","v":1453441.4548363988},-1452004.184580138,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU452","v":362565.41440835124},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU452","v":-106753.92605755583},335671.88958387857,75178.969586811058,481245.75318874384,291819.32112618996,-537893.57397747017,71047.511748741381,1134806.0067217762,-330213.90839290456,-61733.639788714339,257248.75860705628,{"$f":"BI452*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3585833.6939214277},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ452:BI452)+Monte_Carlo!BJ452/(1+Analise_Fundamentalista!$C$10)^10","v":2938462.3531862451},{"$f":"(BK452+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":20.373778079952849},0.37207437250350778]
["Tent428",2638702.6335487766,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B453","v":303860.59110212384},-411615.87890775222,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B453","v":95784.046276723617},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B453","v":-28202.698292127367},3125839.4113244866,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G453","v":493721.0751015378},-318437.16013054014,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G453","v":113466.95266879779},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G453","v":-33409.261318947298},3937295.7150101434,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L453","v":367623.60071971151},-415598.37807885755,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L453","v":142922.55223335908},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L453","v":-42082.181495372482},4646183.6940635331,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q453","v":579482.27845552168},-258413.29949174181,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q453","v":168654.9550162162},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q453","v":-49658.841912492229},5466647.3366734125,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V453","v":304916.95851304632},-577610.05290139304,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V453","v":198437.51805039268},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V453","v":-58428.033362104856},6593679.8553851638,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA453","v":284771.89793407882},-183513.86495828722,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA453","v":239348.4314497078},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA453","v":-70473.861371112434},6554804.5715194037,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF453","v":1078870.5289710541},-1859001.6023865575,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF453","v":237937.27130552329},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF453","v":-70058.358734344176},8570020.5573711116,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK453","v":1064672.6976588594},-716363.73312111024,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK453","v":311088.95531578793},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK453","v":-91597.173953553356},10490013.287076676,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP453","v":1037293.6043805694},-398963.08676751488,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP453","v":380784.06613839633},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP453","v":-112118.23418614935},12942071.635958219,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU453","v":1047161.683735388},-26155.797689565534,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU453","v":469792.9856643618},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU453","v":-138326.06106628262},-40173.939821032131,255341.60632084816,52865.593378840553,440065.09206750384,-132683.60970005888,270132.60305438703,-612252.16084432416,567800.7458999838,906996.34956530144,1352472.8106439016,{"$f":"BI453*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":18852345.88022805},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ453:BI453)+Monte_Carlo!BJ453/(1+Analise_Fundamentalista!$C$10)^10","v":10643972.031862214},{"$f":"(BK453+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":67.712478847126775},0.84569569525911237]
["Tent429",2199922.5813767309,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B454","v":257140.84957442805},-377522.77825178736,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B454","v":79856.473276189252},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B454","v":-23512.976430073762},3316761.5225594514,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G454","v":364190.74871904519},-18355.264626580632,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G454","v":120397.36313084564},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G454","v":-35449.854537749707},3571002.446313289,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L454","v":583465.71491083154},-799694.96915998997,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L454","v":129626.22586689536},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L454","v":-38167.205092896562},4177608.8911679615,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q454","v":444717.05428711284},-642923.45855556359,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q454","v":151645.84226738987},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q454","v":-44650.670993443287},5515649.2261053035,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V454","v":688934.72076107771},-521311.43568958156,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V454","v":200216.27067879279},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V454","v":-58951.770097658562},6029687.7421177281,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA454","v":537500.18704141164},-859397.53838749812,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA454","v":218875.70140802741},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA454","v":-64445.861395901586},6551936.6419010302,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF454","v":957947.40014717507},-1292462.0925002804,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF454","v":237833.16639434762},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF454","v":-70027.706036794378},9176025.9581114575,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK454","v":1489767.5392817655},-9948.1066635259995,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK454","v":333086.75401066872},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK454","v":-98074.215838903721},8492180.8223519064,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP454","v":703160.52688615129},-909207.30058215279,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP454","v":308263.3982839142},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP454","v":-90765.215651782404},10424162.427430557,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU454","v":428929.58385764679},-709628.20406312996,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU454","v":378393.70137826307},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU454","v":-111414.41409544855},-64038.431831243812,430782.99268556049,-124770.23347515964,-91211.232994504157,308887.78565263038,-167467.51133396066,-166709.23199555205,1714831.9707900044,11451.40893613029,-13719.332922668647,{"$f":"BI454*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-191236.08805193804},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ454:BI454)+Monte_Carlo!BJ454/(1+Analise_Fundamentalista!$C$10)^10","v":1004795.8454356095},{"$f":"(BK454+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":8.4943224681804814},0.25342077868253277]
["Tent430",2790768.9154529744,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B455","v":357644.66971950716},-138716.75113974689,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B455","v":101304.00278787164},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B455","v":-29827.996806034502},2775405.3082379536,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G455","v":443652.49942407571},-133423.30948878967,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G455","v":100746.30884928568},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G455","v":-29663.789148280644},3152970.0090782847,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L455","v":173399.52864926239},-626267.84260209557,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L455","v":114451.78453189789},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L455","v":-33699.235662098799},3648837.5766467364,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q455","v":441056.44282083347},-180669.24163575342,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q455","v":132451.61575017564},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q455","v":-38999.114179359392},5373013.7650307296,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V455","v":425754.22832573362},-323608.48439942551,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V455","v":195038.64989251472},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V455","v":-57427.269070790455},5763622.409639895,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA455","v":601172.30590077199},-248466.32906639739,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA455","v":209217.61648603898},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA455","v":-61602.130464472182},6821954.1267826762,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF455","v":619447.41575830337},-1269117.903754256,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF455","v":247634.71316153472},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF455","v":-72913.677939385932},8929382.7178031337,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK455","v":1333974.9665311922},-2143213.3495406504,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK455","v":324133.68470942607},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK455","v":-95438.070028546441},9033157.4668009542,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP455","v":1077923.144684921},-192869.78087611595,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP455","v":327900.67430271511},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP455","v":-96547.224163277657},10252708.235007338,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU455","v":1611069.6845933609},-1613280.448715945,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU455","v":372169.97002915031},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU455","v":-109581.89579711753},290403.92456159735,381311.70963629114,-372115.76508303412,353839.70275589626,239757.12474803237,500321.46285594144,-474949.45277380379,-580542.76832857856,1116406.8139482425,260377.31010944865,{"$f":"BI455*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3629443.0992736337},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ455:BI455)+Monte_Carlo!BJ455/(1+Analise_Fundamentalista!$C$10)^10","v":2865403.2483623065},{"$f":"(BK455+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":19.924940398112145},0.36726262154951239]
["Tent431",2461105.5214924747,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B456","v":384634.57101966825},-96213.880613497939,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B456","v":89337.328945435962},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B456","v":-26304.523899455911},3184791.211319346,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G456","v":131436.55195470303},-223238.83461522439,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G456","v":115606.88381034126},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G456","v":-34039.343620717249},3637871.3726857048,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L456","v":159585.77346009834},-507794.45116297557,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L456","v":132053.54611764915},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L456","v":-38881.906375118502},4574306.4827453233,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q456","v":182149.13426743046},-206581.64603362983,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q456","v":166045.83565293043},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q456","v":-48890.611616621158},5255837.3543138793,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V456","v":215324.04275208124},-1434982.3470787476,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V456","v":190785.18434321613},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V456","v":-56174.876733592057},5998708.0119605297,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA456","v":561853.45744184207},-171847.26233039371,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA456","v":217751.1472921941},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA456","v":-64114.747168899841},7298768.4689410273,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF456","v":492158.70692659495},-770602.87777368014,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF456","v":264942.91850230785},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF456","v":-78009.913817684122},8611286.8734344617,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK456","v":819832.66119061504},-367226.77475936606,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK456","v":312586.90915008029},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK456","v":-92038.232164041066},10451270.606121819,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP456","v":1443094.2263643327},-950340.2478657309,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP456","v":379377.71943669411},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP456","v":-111704.14882158196},12238333.637166584,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU456","v":1206058.7087825933},-742182.79031700233,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU456","v":444247.52548786148},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU456","v":-130804.44411548077},351453.49545215035,-10234.742470897356,-255037.03796034656,92722.7122701099,-1085047.9967170423,543642.59523474262,-91511.166162461464,673154.56341728824,760427.54911371402,777318.99983797164,{"$f":"BI456*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":10835180.218699984},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ456:BI456)+Monte_Carlo!BJ456/(1+Analise_Fundamentalista!$C$10)^10","v":6004067.5154371085},{"$f":"(BK456+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":39.207284427716395},0.58259770376244457]
["Tent432",2497499.9757242929,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B457","v":214036.40473115622},-264523.75244638266,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B457","v":90658.435781816472},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B457","v":-26693.511199182889},2977557.689560568,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G457","v":199307.68199782522},-344593.65733810124,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G457","v":108084.37445826034},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G457","v":-31824.412534557865},3506592.1538754911,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L457","v":574799.32308864535},-39774.215098717556,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L457","v":127288.15322728835},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L457","v":-37478.781918024506},4205529.2024308471,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q457","v":528870.43659356842},-673154.19921256008,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q457","v":152659.34047369141},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q457","v":-44949.085867767506},5300355.2083301684,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V457","v":775002.08745552774},-61335.602221902162,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V457","v":192401.16794630288},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V457","v":-56650.687683060743},6859775.998387062,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA457","v":342470.43263542547},-806853.22222845152,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA457","v":249007.63478368605},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA457","v":-73317.921608278441},7016324.2668667128,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF457","v":719200.36525439809},-511585.2984854519,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF457","v":254690.2859479172},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF457","v":-74991.124010077212},8545969.7269415781,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK457","v":1229549.1970401816},-728696.42087242589,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK457","v":310215.91800360021},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK457","v":-91340.116448984525},9801529.0009202082,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP457","v":372924.57281771785},-992928.08018726239,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP457","v":355792.31076302158},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP457","v":-104759.65032964727},11863343.122083178,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU457","v":891779.31166537164},-194284.7424903393,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU457","v":430635.49190991512},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU457","v":-126796.51073759822},13477.576867407144,-69026.013416573551,624834.47929919162,-36573.50801306776,849416.96549686778,-288693.07641761843,387314.22870678618,719728.57772237144,-368970.84693617024,1001333.5503473494,{"$f":"BI457*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":13957756.698737297},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ457:BI457)+Monte_Carlo!BJ457/(1+Analise_Fundamentalista!$C$10)^10","v":8369932.0028900914},{"$f":"(BK457+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":53.741942834175553},0.732817231605291]
["Tent433",2649557.4799931245,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B458","v":90918.681802820298},-42361.721966759949,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B458","v":96178.073667659221},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B458","v":-28318.715896909755},3194590.7977068038,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G458","v":471839.42758310167},-53623.981191104831,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G458","v":115962.60560486822},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G458","v":-34144.082508214182},3485819.3800494592,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L458","v":529304.85283970111},-363226.55143076956,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L458","v":126534.10830227434},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L458","v":-37256.76058623151},4015661.97856795,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q458","v":409958.87508731108},-340463.97975254251,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q458","v":145767.2220797145},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q458","v":-42919.767382960636},5253592.1477364805,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V458","v":377248.93044205231},-169718.32207330954,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V458","v":190703.68407563155},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V458","v":-56150.879757615752},6045938.3938158182,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA458","v":537555.14777198154},-1049930.3950743782,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA458","v":219465.59477247347},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA458","v":-64619.549867298345},6977983.8328767391,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF458","v":836130.80710702576},-311969.04922371672,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF458","v":253298.5406800443},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF458","v":-74581.337898349186},9428535.5441918466,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK458","v":1119439.360459313},-350631.89764208277,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK458","v":342252.76975300047},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK458","v":-100773.06169654307},11905472.173117399,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP458","v":997618.99090461002},-572480.3835176524,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP458","v":432164.7627426915},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP458","v":-127246.78993940954},11225056.982272612,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU458","v":574068.90490888676},-1442623.3536652797,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU458","v":407465.91289934551},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU458","v":-119974.44932141127},116416.31760680983,500033.96948865091,255355.64912497436,172342.35003152245,342083.41268675856,-357529.20239722158,702878.96066500421,1010287.1708736876,730056.58019023947,-581062.98517845874,{"$f":"BI458*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-8099534.6365350028},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ458:BI458)+Monte_Carlo!BJ458/(1+Analise_Fundamentalista!$C$10)^10","v":-1897209.9978070031},{"$f":"(BK458+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-9.3341135427464028},0.12097521161309865]
["Tent434",2348211.7171525136,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B459","v":275488.40378003911},-67613.120634212813,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B459","v":85239.320612942916},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B459","v":-25097.9044561091},2702081.3563175201,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G459","v":230850.72129450037},-129519.86499164344,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G459","v":98084.6732732854},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G459","v":-28880.095954774679},3564405.5666943034,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L459","v":159215.1251378351},-84373.755914558918,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L459","v":129386.76128506899},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L459","v":-38096.697032155549},4331649.283867633,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q459","v":262340.32805905031},-289385.06189300213,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q459","v":157237.45835752378},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q459","v":-46297.068986485399},5242849.2592161736,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V459","v":392466.91719412676},-591543.39424283255,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V459","v":190313.72072087837},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V459","v":-56036.058769501338},6043834.0291469824,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA459","v":820375.2752608239},-325699.35311764776,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA459","v":219389.20702030309},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA459","v":-64597.058222693449},7619783.1693618838,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF459","v":1065159.4952501936},-244496.2835897129,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF459","v":276595.64758579188},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF459","v":-81440.948686183518},9174683.5552885439,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK459","v":352167.59114390629},-644488.65138571372,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK459","v":333038.02522536443},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK459","v":-98059.86811312371},11230477.678335384,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP459","v":1462023.3186406351},-1748502.1438628449,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP459","v":407662.68240111775},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP459","v":-120032.38622329933},13076551.099896913,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU459","v":582875.21939897176},-1670386.356890799,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU459","v":474674.5464106932},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU459","v":-139763.39003989619},268016.69930266013,170535.43362136764,166131.43347618962,83895.655537086568,-64798.81509732877,649468.07094078581,1015817.910560089,-57342.903129566708,1151.4709556086309,-752599.9811210304,{"$f":"BI459*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-10490617.661135709},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ459:BI459)+Monte_Carlo!BJ459/(1+Analise_Fundamentalista!$C$10)^10","v":-3806562.199944336},{"$f":"(BK459+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-21.064194527039554},6.6383106443799328E-2]
["Tent435",2717989.9589517475,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B460","v":345427.19468863489},-214927.93324809062,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B460","v":98662.150368105096},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B460","v":-29050.128574077087},2598820.6888956642,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G460","v":296724.54020895617},-76997.083328536421,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G460","v":94336.344673787826},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G460","v":-27776.436371570464},3846939.3935719742,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L460","v":308049.93202336674},-99122.165765264901,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L460","v":139642.64719063419},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L460","v":-41116.444757966805},4889980.862011767,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q460","v":645870.47091172182},-351357.41119034833,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q460","v":177504.71281764074},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q460","v":-52264.568637701886},4794816.2872554623,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V460","v":179288.88761456139},-722883.51633384405,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V460","v":174050.2697453255},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V460","v":-51247.440843221644},6330905.7511597965,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA460","v":553280.08594478096},-197326.81394955824,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA460","v":229809.81704146101},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA460","v":-67665.307392263698},6801165.838575488,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF460","v":1109302.4523888773},-346616.89892957493,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF460","v":246880.10506953715},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF460","v":-72691.49078844933},8794161.0761826783,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK460","v":720013.32894518611},-1187738.3020826834,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK460","v":319225.18315494474},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK460","v":-93992.808591088076},8324854.0106325876,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP460","v":593398.7267210834},-58405.525289114921,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP460","v":302189.48951022833},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP460","v":-88976.811180924356},12786270.271767892,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU460","v":1264741.5162520728},-1307457.658494941,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU460","v":464137.44688259589},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU460","v":-136660.84164674836},200111.28323457227,286287.36518263712,307453.96869076928,419753.20390131231,-420791.79981717886,518097.78164442012,936874.16774039017,-242492.59857364066,748205.87976127258,284760.46299297933,{"$f":"BI460*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3969323.9665214946},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ460:BI460)+Monte_Carlo!BJ460/(1+Analise_Fundamentalista!$C$10)^10","v":3857718.1289436696},{"$f":"(BK460+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":26.021214253773142},0.4340917589806933]
["Tent436",2528084.5707218242,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B461","v":113021.76075700452},-117603.5575407888,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B461","v":91768.646620033775},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B461","v":-27020.402184978517},3094998.6416884307,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G461","v":131135.86853133357},-595107.68029508623,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G461","v":112347.442774628},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G461","v":-33079.632314873845},3718250.2791265915,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L461","v":467249.25273069367},-301627.37540039927,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L461","v":134971.27424522219},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L461","v":-39741.003576364979},4353159.9340938097,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q461","v":178262.66960315546},-42653.871694077628,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q461","v":158018.28795556587},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q461","v":-46526.976809626671},5307959.9891478345,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V461","v":488340.41022906639},-200833.75588603312,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V461","v":192677.2190134078},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V461","v":-56731.968285221643},5199161.9458610183,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA461","v":394086.33107797371},-51880.407782346047,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA461","v":188727.88547331651},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA461","v":-55569.124715590144},7045706.5034056343,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF461","v":950448.86393023178},-460538.99391194567,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF461","v":255756.85156564758},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF461","v":-75305.164077237292},8798817.2444822844,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK461","v":838873.87622266018},-575949.48229386564,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK461","v":319394.20054789056},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK461","v":-94042.57414938994},10027382.281256355,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP461","v":903682.77696352056},-1988087.657595637,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP461","v":363990.71128774196},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP461","v":-107173.5911210888},11203380.655968167,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU461","v":1345545.1405042319},-1395455.665291016,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU461","v":406679.06931361643},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU461","v":-119742.77073699124},60166.447651270981,-384704.00130399852,260852.14799915158,247100.109055017,423451.90507121937,475364.68405335397,670361.55750669644,488276.02032729523,-827587.76046546327,237025.7737898411,{"$f":"BI461*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3303942.108741811},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ461:BI461)+Monte_Carlo!BJ461/(1+Analise_Fundamentalista!$C$10)^10","v":2638182.6015111059},{"$f":"(BK461+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":18.529013242355081},0.35243335414969024]
["Tent437",2906881.2291627512,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B462","v":431438.40530570265},-382947.8247185761,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B462","v":105518.84196234777},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B462","v":-31069.015975804905},2699979.1180297905,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G462","v":339611.68293247867},-338081.8275818245,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G462","v":98008.36270805668},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G462","v":-28857.62703712811},3494589.7255619131,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L462","v":261456.34222252437},-335743.21369747689,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L462","v":126852.46898822172},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L462","v":-37350.498851870332},3935868.2990295645,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q462","v":391045.77175695653},-327237.75612805929,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q462","v":142870.737498117},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q462","v":-42066.925141084663},4800657.5240163691,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V462","v":304066.22735415091},-807981.99922338687,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V462","v":174262.30473748659},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V462","v":-51309.87252306546},5748706.9855820155,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA462","v":364033.42249020806},-145134.18935869486,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA462","v":208676.19145010173},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA462","v":-61442.713029837738},6872044.9305514963,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF462","v":242665.67375398878},-727745.36442807037,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF462","v":249452.99302574899},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF462","v":-73449.053092289119},7645303.2849854436,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK462","v":917434.01608174178},-615244.45585432055,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK462","v":277522.01947203471},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK462","v":-81713.710047073779},9924451.8556735069,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP462","v":1329260.5652668576},-995465.62031270622,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP462","v":360254.37035945366},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP462","v":-106073.46119326544},12373665.718805214,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU462","v":2023058.9806714102},-42295.084571716696,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU462","v":449160.03597903665},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU462","v":-132250.88594608856},122940.4065736694,70680.591021582732,15215.098661398864,164611.82798592956,-380963.33965481486,366132.71155177715,-309075.7507406217,497997.86965238221,587975.85412033973,2297673.0461326418,{"$f":"BI462*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":32027650.866228566},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ462:BI462)+Monte_Carlo!BJ462/(1+Analise_Fundamentalista!$C$10)^10","v":16977520.692705188},{"$f":"(BK462+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":106.62255454006899},0.98313425727075177]
["Tent438",2753561.6932618469,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B463","v":205649.64346509395},-369731.17981421383,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B463","v":99953.392739254559},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B463","v":-29430.322567034233},2824547.4790965542,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G463","v":325411.29445393186},-124711.08085354025,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G463","v":102530.15364779122},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G463","v":-30189.025224723766},3781409.8606415191,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L463","v":190600.49044134779},-460112.30374744075,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L463","v":137263.94648563609},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L463","v":-40416.059036982348},4166770.0690349392,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q463","v":604296.41905102739},-388307.44076589326,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q463","v":151252.39655373691},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q463","v":-44534.824657985409},4980991.7865027441,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V463","v":505871.2781752391},-419685.27759925771,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V463","v":180808.37973800427},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V463","v":-53237.301833202051},5399420.2234638399,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA463","v":218756.89889107802},-168166.79112286479,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA463","v":195997.19573409739},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA463","v":-57709.50374577201},7367736.0696728975,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF463","v":736220.19337599154},-1468664.097747056,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF463","v":267446.41994885454},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF463","v":-78747.045925956932},8147167.8897583969,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK463","v":762075.69228346006},-1707284.6005872786,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK463","v":295739.54118783801},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK463","v":-87077.685453758313},11065277.785459463,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP463","v":798994.65102625685},-1607214.3581789238,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP463","v":401665.98008879391},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP463","v":-118266.71445815412},11996034.447269078,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU463","v":1348495.8314948406},-1337867.2106942195,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU463","v":435452.14380184613},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU463","v":-128214.72791850413},-93558.466176899557,273041.34202345903,-172663.92585743923,322706.55018088565,213757.07848078359,188877.79975653862,-543744.53034816694,-736547.05256973882,-524820.44152202725,317866.03668396315,{"$f":"BI463*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":4430788.1237851568},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ463:BI463)+Monte_Carlo!BJ463/(1+Analise_Fundamentalista!$C$10)^10","v":1776199.3550854803},{"$f":"(BK463+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":13.233430124500719},0.29834586911957456]
["Tent439",2592650.9264262496,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B464","v":145912.1946357316},-293593.19652379956,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B464","v":94112.384305395724},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B464","v":-27710.493378507628},2507771.4611022742,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G464","v":285307.25737254438},-118020.61668889997,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G464","v":91031.287356020606},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G464","v":-26803.293786824306},3348364.712254181,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L464","v":425527.01077458309},-58546.059584735784,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L464","v":121544.54862485523},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L464","v":-35787.632358068411},4259782.842219932,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q464","v":533775.47527362721},-795702.43045447639,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q464","v":154628.72992977023},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q464","v":-45528.953797850816},5075825.9228960387,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V464","v":381754.8474481848},-81352.047608372028,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V464","v":184250.82800535296},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V464","v":-54250.897871834692},5289644.0775693581,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA464","v":309144.33953208517},-573663.58770254208,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA464","v":192012.35738787719},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA464","v":-56536.206124823017},6856866.2939545335,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF464","v":278991.78777917597},-1097506.6462476277,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF464","v":248902.01346036093},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF464","v":-73286.822417643416},9531840.4621161427,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK464","v":1092385.3533580683},-695296.17136814888,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK464","v":346002.70463132596},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK464","v":-101877.19423321834},10249995.171725988,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP464","v":996418.7775534984},-849952.7882699566,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP464","v":372071.48671557475},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP464","v":-109552.89832533024},11555212.723452643,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU464","v":1901716.4728825914},-2240533.2525999364,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU464","v":419450.45878551214},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU464","v":-123503.18448070105},-81279.11096117986,231514.63425284068,452737.86745663412,-152827.17904892977,430402.72997333109,-129043.09690740274,-642899.66742573422,641214.69238802709,408984.57767378632,-42869.505412533937,{"$f":"BI464*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-597565.24300597585},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ464:BI464)+Monte_Carlo!BJ464/(1+Analise_Fundamentalista!$C$10)^10","v":463527.53674547659},{"$f":"(BK464+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":5.1690474937365707},0.22416326086849486]
["Tent440",2582616.5920481104,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B465","v":325628.62915226567},-226085.24819371785,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B465","v":93748.141235255156},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B465","v":-27603.245482730763},3171033.902875416,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G465","v":364427.03794053546},-422008.13147594302,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G465","v":115107.49799403791},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G465","v":-33892.304233094372},3325962.6998138488,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L465","v":205424.31972267648},-34885.950860187928,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L465","v":120731.36286872071},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L465","v":-35548.197572974241},3854329.162264606,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q465","v":235606.19811780698},-237504.55981247386,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q465","v":139910.89338762127},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q465","v":-41195.427290608844},5554339.8493635729,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V465","v":716244.57484553952},-417148.13123883831,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V465","v":201620.72770306203},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V465","v":-59365.29906474032},6237297.4647370568,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA465","v":307719.67479105288},-325268.80323935085,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA465","v":226411.86672883257},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA465","v":-66664.81335172338},7432081.8039678279,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF465","v":344746.44258315343},-213037.21325521977,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF465","v":269782.14914889954},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF465","v":-79434.779097415027},7669167.5688958298,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK465","v":884351.19913196296},-965007.36064694228,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK465","v":278388.2852063282},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK465","v":-81968.773725157545},9471746.8937018979,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP465","v":1051093.203200992},-18074.686692392163,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP465","v":343821.32766798761},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP465","v":-101234.9086047673},12293480.014142727,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU465","v":1703220.1997122383},-821650.61676023318,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU465","v":446249.32101310132},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU465","v":-131393.85370335481},165688.27671107222,23634.100225535978,255721.53415823501,96817.104402345547,441351.87224502291,142197.9249288112,322056.59937941818,115763.34996619134,1275604.93557182,1196425.0502617517,{"$f":"BI465*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":16677169.914096326},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ465:BI465)+Monte_Carlo!BJ465/(1+Analise_Fundamentalista!$C$10)^10","v":10243542.877091039},{"$f":"(BK465+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":65.252447424595076},0.82850559469732521]
["Tent441",2693713.2191722421,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B466","v":164407.33385924046},-286296.73005552037,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B466","v":97780.912620083138},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B466","v":-28790.656529439351},3148183.7701181783,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G466","v":165542.59347529354},-158209.32213824178,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G466","v":114278.04561633478},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G466","v":-33648.079896523057},3611887.4594319547,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L466","v":541507.76733322756},-313528.85959027946,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L466","v":131110.33852847098},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L466","v":-38604.187902173806},3961117.8067767657,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q466","v":502821.02057511854},-648469.70630269207,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q466","v":143787.28640657425},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q466","v":-42336.794219913507},4581229.3923847126,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V466","v":494543.10888398852},-57381.410071514205,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V466","v":166297.13501832238},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V466","v":-48964.604316435449},6190612.1543447152,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA466","v":967152.63955859304},-500617.68408422964,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA466","v":224717.20516514994},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA466","v":-66165.836427635964},7438105.7084724838,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF466","v":486195.23553131853},-163022.02711202443,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF466","v":270000.81492067105},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF466","v":-79499.163147032959},8179936.425771025,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK466","v":898306.60311250458},-633060.3862106743,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK466","v":296929.02837368008},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK466","v":-87427.918603522499},12142268.46360193,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP466","v":711077.01811009785},-546577.92195137695,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP466","v":440760.39097209257},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP466","v":-129777.69063747289},10347873.471051438,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU466","v":1587815.7103319305},-518361.62825892807,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU466","v":375624.43710599717},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU466","v":-110599.030659503},-52899.140105636121,87963.237056863494,320485.05836924532,-44198.193540912784,554494.22951436124,625086.32421187731,513674.86019293219,474747.32667198789,475481.79649334063,1334479.4885194968,{"$f":"BI466*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":18601533.938166056},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ466:BI466)+Monte_Carlo!BJ466/(1+Analise_Fundamentalista!$C$10)^10","v":11311987.371717226},{"$f":"(BK466+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":71.816422596466424},0.8717507042451601]
["Tent442",2376022.6513086003,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B467","v":388008.77080584102},-70357.435306221771,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B467","v":86248.848465887422},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B467","v":-25395.150297779208},2794885.4261884736,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G467","v":322734.79170845752},-297676.46607360995,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G467","v":101453.4307869855},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G467","v":-29871.994454277818},4080801.8144855346,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L467","v":559714.36876129499},-156686.68711686085,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L467","v":148131.77691005429},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L467","v":-43615.987986155924},3964490.2101946557,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q467","v":614970.89830642962},-485717.52040387702,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q467","v":143909.70355238524},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q467","v":-42372.838780185222},5664778.868366329,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V467","v":862249.0218009844},-369899.74705907673,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V467","v":205629.62812724104},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V467","v":-60545.681534903066},5717721.017987594,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA467","v":758870.78146255796},-1119997.7982668423,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA467","v":207551.4109173285},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA467","v":-61111.532136528884},6152427.0544342659,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF467","v":638019.12544139882},-325140.01793689223,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF467","v":223331.09847377759},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF467","v":-65757.710540945656},8184913.0923958728,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK467","v":522818.75275092846},-179646.55067397689,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK467","v":297109.67975145852},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK467","v":-87481.109677627101},11495216.539674554,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP467","v":795498.67176166351},-445775.94916232256,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP467","v":417272.61685275193},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP467","v":-122861.93970826648},11678607.944893515,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU467","v":509707.6169284372},-1343651.9939211581,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU467","v":423929.66513887199},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU467","v":-124822.04404325312},378505.03366772749,96639.761967555241,507543.47056833247,230790.2426747526,637433.22133424552,-214687.13802348467,470452.49543733848,552800.77215078298,644133.39974382636,-534836.75589710195,{"$f":"BI467*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-7455179.4552016631},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ467:BI467)+Monte_Carlo!BJ467/(1+Analise_Fundamentalista!$C$10)^10","v":-1567629.7513966002},{"$f":"(BK467+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-7.3093414881774734},0.13293622304249106]
["Tent443",2651004.748866817,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B468","v":394428.84906730213},-223702.96755755378,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B468","v":96230.609056456029},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B468","v":-28334.184440759065},2876541.472601423,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G468","v":243007.2613319048},-141805.69657961477,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G468","v":104417.51867963043},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G468","v":-30744.741845906094},3035502.8984073675,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L468","v":250681.30503205262},-44426.63831653232,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L468","v":110187.76666893616},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L468","v":-32443.73629685038},4033741.2203786531,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q468","v":547886.17302149744},-15207.195333620602,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q468","v":146423.49266974893},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q468","v":-43112.999994947662},4864951.5862195389,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V468","v":238103.71655264101},-26455.563281394581,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V468","v":176596.15825742818},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V468","v":-51997.053418418043},6294333.7143346295,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA468","v":429349.71468116931},-40580.496028105343,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA468","v":228482.26401477354},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA468","v":-67274.42207332133},5659000.791442778,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF468","v":911090.69248744252},-813921.29722881969,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF468","v":205419.88581660728},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF468","v":-60483.924913254319},8542208.8244839925,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK468","v":555660.96642113372},-540401.13590595685,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK468","v":310079.39846916706},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK468","v":-91299.919574971951},9974574.9504236337,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP468","v":1578582.0077475167},-378086.80865753186,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP468","v":362073.82237577351},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP468","v":-106609.18147516942},11844447.766648132,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU468","v":1740720.2855592829},-168278.87050751859,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU468","v":429949.596661093},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU468","v":-126594.55542755997},238622.30612544529,174874.34158601434,283998.69708760612,635989.47036267805,336247.25811025657,549977.06059451622,242105.35616197577,234039.30940937198,1455959.8399905888,1875796.4562852974,{"$f":"BI468*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":26147042.156034455},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ468:BI468)+Monte_Carlo!BJ468/(1+Analise_Fundamentalista!$C$10)^10","v":15983857.883222383},{"$f":"(BK468+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":100.51799970033532},0.97440513863244227]
["Tent444",2520015.841131439,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B469","v":380305.44535347784},-100643.22435672193,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B469","v":91475.754363568936},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B469","v":-26934.162855337818},2468653.19328833,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G469","v":356665.26960587042},-63511.915535799853,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G469","v":89611.306973647283},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G469","v":-26385.194115099053},3580225.9690884748,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L469","v":275600.37368637248},-221196.27616196443,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L469","v":129961.03673989799},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L469","v":-38265.786959118181},4270327.3670459678,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q469","v":451038.77837070648},-454302.6293841587,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q469","v":155011.49274702059},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q469","v":-45641.654656417282},4562861.6300303517,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V469","v":232975.16547746572},-286667.27421251481,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V469","v":165630.3912265129},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V469","v":-48768.287970138845},6346661.5026051775,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA469","v":574330.61308336118},-563253.19033289945,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA469","v":230381.74568790317},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA469","v":-67833.706323894046},6328153.3749128403,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF469","v":763499.19476464821},-346949.97369578958,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF469","v":229709.90668003657},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF469","v":-67635.889739856633},8011406.1432171008,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK469","v":556351.47096391139},-708138.74137624598,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK469","v":290811.43400062091},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK469","v":-85626.651324851162},10617376.98060194,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP469","v":1362587.2435039552},-747766.71872759436,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP469","v":385407.32673604519},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP469","v":-113479.50914612206},12533199.484740034,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU469","v":745527.35710827762},-199758.31560034692,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU469","v":454951.05972863198},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU469","v":-133955.99762137252},344203.812504987,356379.46692861879,146099.34730518787,106105.98707715108,63169.994521324974,173625.46211447084,578623.23800903861,53397.512263435157,886748.34236628399,866764.10361519014,{"$f":"BI469*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":12081970.557426427},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ469:BI469)+Monte_Carlo!BJ469/(1+Analise_Fundamentalista!$C$10)^10","v":7954331.3616144154},{"$f":"(BK469+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":51.188705577146322},0.70844201541107032]
["Tent445",2630839.2384523381,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B470","v":312210.16502676922},-196136.15697089027,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B470","v":95498.607595519716},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B470","v":-28118.653596587577},3279690.5149644967,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G470","v":353881.81201116979},-19118.942609354825,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G470","v":119051.69762770995},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G470","v":-35053.636172977174},3741828.9402406565,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L470","v":453519.01221321855},-116029.8136152183,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L470","v":135827.17196502528},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L470","v":-39993.014491531256},4013592.0853069793,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q470","v":414965.09288419399},-119113.76410400984,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q470","v":145692.08562842364},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q470","v":-42897.644171957676},5440970.8984505823,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V470","v":368561.37635504128},-907500.51849082857,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V470","v":197505.47170470445},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V470","v":-58153.601210786226},6864961.3272056226,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA470","v":1124714.9127684045},-743661.4700568004,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA470","v":249195.86053114326},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA470","v":-73373.342883247446},6643686.3211321421,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF470","v":499346.55091327138},-256021.59919692297,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF470","v":241163.64987119479},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF470","v":-71008.335111422042},8462058.7303660959,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK470","v":484251.84844303952},-125162.28711068217,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK470","v":307169.97615440341},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK470","v":-90443.267941039041},10161670.462463509,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP470","v":758237.15800114349},-1247845.4744802976,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP470","v":368865.32853321166},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP470","v":-108608.8756471403},14047140.31014929,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU470","v":1300283.3789769078},-641991.30807861045,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU470","v":509906.61866033182},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU470","v":-150137.13746952897},183453.9620548111,418760.93085654778,433323.35607149423,398645.77023665007,-399587.27164186904,556875.96035949991,413480.26647612115,575816.26954572171,-229351.86359308282,1018061.5520891002,{"$f":"BI470*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":14190931.127264556},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ470:BI470)+Monte_Carlo!BJ470/(1+Analise_Fundamentalista!$C$10)^10","v":8924477.8897735346},{"$f":"(BK470+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":57.148788441480427},0.76365736053582367]
["Tent446",2471638.9730942002,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B471","v":211852.79632285732},-72724.184448988788,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B471","v":89719.689808249968},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B471","v":-26417.106406374722},2860056.8799509574,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G471","v":112000.94299521466},-36977.138886950561,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G471","v":103819.13333479846},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G471","v":-30568.552991929606},3695433.290806382,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L471","v":548100.56312048563},-316918.55411524151,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L471","v":134143.02499978934},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L471","v":-39497.133490608321},4435785.6916217823,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q471","v":336928.02284669137},-607943.77758877585,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q471","v":161017.57604588958},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q471","v":-47410.088563521393},4644071.8577536177,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V471","v":533910.36744018295},-639502.00836971484,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V471","v":168578.29604590783},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V471","v":-49636.27041029503},6210320.7337352801,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA471","v":301617.29383785074},-371628.38170850975,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA471","v":225432.62017872254},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA471","v":-66376.483550677265},6431046.6149922274,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF471","v":782808.05831891543},-786613.50559677801,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF471","v":233444.89778665907},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF471","v":-68735.622225572792},8956156.6204805691,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK471","v":528020.12622282922},-733419.31345164031,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK471","v":325105.56865741569},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK471","v":-95724.231981664649},9682945.8109308667,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP471","v":1355745.3089005146},-99443.376725227034,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP471","v":351487.77958426398},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP471","v":-103492.22220520962},12605927.765064139,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU471","v":914678.91714478598},-611723.75883569382,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU471","v":457591.07261967222},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU471","v":-134733.32422165238},202431.19527574378,148274.38445113294,325827.90051442513,-157408.26725971629,13350.384706080913,89045.048757386263,160903.8282832237,23982.149446939948,1504297.4895543419,625812.9067071121,{"$f":"BI471*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":8723311.3159120809},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ471:BI471)+Monte_Carlo!BJ471/(1+Analise_Fundamentalista!$C$10)^10","v":5844973.3940171013},{"$f":"(BK471+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":38.229891714998104},0.57173132190602927]
["Tent447",2269151.5953578041,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B472","v":288899.78414194746},-119666.89916165259,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B472","v":82369.463938550092},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B472","v":-24252.902547380829},2870414.5240803892,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G472","v":283973.24383283529},-216221.49193425223,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G472","v":104195.11244362174},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G472","v":-30679.256452291385},3399562.7059265659,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L472","v":130141.27712668128},-144680.41233272286,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L472","v":123403.01912200096},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L472","v":-36334.841259270965},4138974.8757492458,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q472","v":144323.65526509949},-165564.89293146893,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q472","v":150243.44008926148},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q472","v":-44237.747056196873},5129176.213219123,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V472","v":411503.55750978168},-477806.33119449165,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V472","v":186187.42617000116},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V472","v":-54821.110719106451},6183568.0635322947,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA472","v":362373.70699073392},-1086755.2852981661,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA472","v":224461.50696264088},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA472","v":-66090.54853221371},6827078.3414933691,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF472","v":231825.92697746083},-554269.56475017651,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF472","v":247820.72048677877},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF472","v":-72968.446021106225},8443378.0592348352,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK472","v":1200392.7933462544},-427777.25220759818,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK472","v":306491.87387589453},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK472","v":-90243.607196735757},8521189.6051193438,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP472","v":1352292.096224474},-91724.709177642813,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP472","v":309316.40765135881},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP472","v":-91075.264210422611},11442371.980721094,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU472","v":1270347.3818055054},-831573.36232549523,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU472","v":415354.37657212437},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU472","v":-122297.13216474249},227349.44637146412,141267.6078899134,72529.042656688413,84764.455366695154,65063.541766184731,-566010.61987700488,-147591.3633070431,988863.80781781499,1478808.5304877674,731831.26388739201,{"$f":"BI472*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":10201119.020057078},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ472:BI472)+Monte_Carlo!BJ472/(1+Analise_Fundamentalista!$C$10)^10","v":6543806.4662396722},{"$f":"(BK472+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":42.523163811417497},0.61894871348334801]
["Tent448",2216092.6751864678,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B473","v":200610.06562440738},-281396.03485524328,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B473","v":80443.442415522615},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B473","v":-23685.803891294006},3088372.2122971634,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G473","v":212342.77056383932},-131068.22801610889,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G473","v":112106.905545691},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G473","v":-33008.80842342812},3826783.4078332093,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L473","v":223750.03400824917},-138484.50236192878,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L473","v":138910.99147232447},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L473","v":-40901.015714412053},3951779.1071708789,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q473","v":437670.19922734448},-323284.82081623946,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q473","v":143448.29465212571},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q473","v":-42236.981333051212},4849512.0551265143,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V473","v":782770.99118694372},-669201.16190426168,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V473","v":176035.70830679609},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V473","v":-51832.034279219748},5991589.5676584337,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA473","v":292790.80403071968},-818923.86973543803,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA473","v":217492.75008222382},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA473","v":-64038.664576489144},7577735.3447751971,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF473","v":815587.26247255667},-969667.23066240305,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF473","v":275069.32524660882},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF473","v":-80991.537640171198},8589751.9612233769,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK473","v":563159.73931992333},-208285.36200510096,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK473","v":311805.19884988724},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK473","v":-91808.065026556593},9250548.4323617965,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP473","v":369283.29328898207},-312346.63569593581,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP473","v":335791.89555693325},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP473","v":-98870.718950146125},8400858.2442322951,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU473","v":969881.63738089835},-92319.240446806856,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU473","v":304948.41843832453},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU473","v":-89789.151473416539},-24028.330706607299,160372.63966999331,183275.50740423281,215596.69173017953,237773.50331025838,-372678.98019898369,39997.819416591243,574871.51113815303,293857.83419983339,1092721.6638989996,{"$f":"BI473*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":15231630.97736107},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ473:BI473)+Monte_Carlo!BJ473/(1+Analise_Fundamentalista!$C$10)^10","v":8593118.4054377805},{"$f":"(BK473+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":55.113085661332775},0.74546898572236098]
["Tent449",2804987.1103773164,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B474","v":369656.64663912286},-283761.99793560401,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B474","v":101820.11863332143},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B474","v":-29979.962191073202},{"$f":"G$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":2648044.1346931523},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G474","v":175303.670230955},-513686.39844024816,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G474","v":96123.139726106951},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G474","v":-28302.541122092662},{"$f":"L$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":3741319.7124582818},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L474","v":599075.00088674983},-379816.50233233004,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L474","v":135808.68716236041},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L474","v":-39987.571817799973},{"$f":"Q$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":4412690.9014327517},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q474","v":700366.9000374357},-793369.61140051798,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q474","v":160179.24268308762},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q474","v":-47163.249305645171},{"$f":"V$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":5244390.1635367908},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V474","v":652249.33086385648},-356103.49773053423,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V474","v":190369.65504590515},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V474","v":-56052.52809768515},{"$f":"AA$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":5604960.0964762466},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA474","v":901173.3314647018},-746549.15427216387,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA474","v":203458.22618823944},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA474","v":-59906.332957169361},{"$f":"AF$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":7291838.7694983203},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF474","v":560263.21006735798},-171516.50817476565,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF474","v":264691.37266926665},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF474","v":-77935.848547822708},{"$f":"AK$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":9144279.682301607},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK474","v":1309334.8412434352},-455994.37419985508,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK474","v":331934.37453727773},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK474","v":-97734.908700925924},{"$f":"AP$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":8702878.074546542},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP474","v":776739.69237947266},-10911.91413336826,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP474","v":315911.63992281671},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP474","v":-93017.16740984538},{"$f":"AU$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":11310685.194734983},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU474","v":667140.46880302357},-199098.65743195763,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU474","v":410574.18912600708},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU474","v":-120889.65159190075},157734.80514576708,-270562.12960527884,315079.6138989802,20013.282014360164,430462.96008154226,298176.07042360795,575502.22601403634,1087539.9328799318,988722.25075907563,757726.3489051722,{"$f":"BI474*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":10562074.963504611},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ474:BI474)+Monte_Carlo!BJ474/(1+Analise_Fundamentalista!$C$10)^10","v":7491747.9220387917},{"$f":"(BK474+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":48.346830095953848},0.68015212284114301]
["Tent450",{"$f":"B$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":2384158.431774416},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B475","v":139836.94513694648},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*B475)","v":-107575.52221375285},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B475","v":86544.174647294582},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B475","v":-25482.106273390524},3342185.9834808363,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G475","v":283192.46035489091},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*G475)","v":-377724.38043920294},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G475","v":121320.26278255043},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G475","v":-35721.593532318206},3496533.7224345179,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L475","v":281428.75204777316},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*L475)","v":-201876.39530373967},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L475","v":126923.03544161437},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L475","v":-37371.276470606848},4155468.5453167935,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q475","v":240821.52683263965},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*Q475)","v":-259134.48427462517},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q475","v":150842.15492322756},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q475","v":-44414.032925104351},5199012.4547581663,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V475","v":472248.44234800158},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*V475)","v":-640466.04188938194},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V475","v":188722.45899496632},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V475","v":-55567.526940828604},6704783.9020174444,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA475","v":1069883.9472988183},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AA475)","v":-441886.34592484444},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA475","v":243381.47216026534},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA475","v":-71661.351718211721},7349724.6222342085,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF475","v":845727.76938210544},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AF475)","v":-675561.1151030116},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF475","v":266792.6102724463},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF475","v":-78554.537906500918},7236135.6626680279,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK475","v":1060931.4180476267},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AK475)","v":-1443406.6023653077},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK475","v":262669.36803162604},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK475","v":-77340.488579671975},10690795.17694121,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP475","v":521150.51572018937},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AP475)","v":-2097401.9014176847},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP475","v":388072.38335375761},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP475","v":-114264.20963271076},11246707.867579943,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU475","v":1264114.1901104299},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AU475)","v":-337340.47776953835},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU475","v":408251.83298516448},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU475","v":-120205.85599009636},{"$f":"SUM(C475:F475)","v":93323.491297097687},{"$f":"SUM(H475:K475)","v":-8933.2508340798086},{"$f":"SUM(M475:P475)","v":169104.115715041},{"$f":"SUM(R475:U475)","v":88115.164556137694},{"$f":"SUM(W475:Z475)","v":-35062.667487242645},{"$f":"SUM(AB475:AE475)","v":799717.7218160273},{"$f":"SUM(AG475:AJ475)","v":358404.72664503922},{"$f":"SUM(AL475:AO475)","v":-197146.30486572694},{"$f":"SUM(AQ475:AT475)","v":-1302443.2119764485},{"$f":"SUM(AV475:AY475)","v":1214819.6893359595},{"$f":"BI475*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":16933575.880589522},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ475:BI475)+Monte_Carlo!BJ475/(1+Analise_Fundamentalista!$C$10)^10","v":8825278.0128946342},{"$f":"(BK475+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":56.539355258792156},{"$f":"_xlfn.NORM.DIST(BL475,$H$7,$H$8,$C$6)","v":0.75828848822765049}]
["Tent451",2817533.2452263255,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B476","v":441227.21799707669},-240421.87183670164,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B476","v":102275.5392425605},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B476","v":-30114.056443066682},3358935.0982050388,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G476","v":523635.27278936858},-308843.97085152974,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G476","v":121928.25019251468},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G476","v":-35900.609622733682},3657242.9457454933,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L476","v":457697.83559962927},-80393.698983056267,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L476","v":132756.7279111642},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L476","v":-39088.951543264018},4384125.9518728834,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q476","v":418392.03799642739},-85310.791336802897,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q476","v":159142.34431653886},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q476","v":-46857.944477460216},4915495.5492875837,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V476","v":284621.73497096123},-122111.886351548,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V476","v":178430.88765662827},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V476","v":-52537.271979908386},5952830.9159301734,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA476","v":857951.26130474173},-483880.30419360829,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA476","v":216085.82364664806},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA476","v":-63624.408514815506},6649327.4810170876,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF476","v":859148.67107539542},-332084.45412766247,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF476","v":241368.42213791562},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF476","v":-71068.628351073232},7534052.3983326182,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK476","v":271929.11848026235},-242568.23807798271,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK476","v":273483.64851655136},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK476","v":-80524.650260226335},9729103.7528035175,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP476","v":1055072.0408326825},-552815.4452907982,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP476","v":353163.29784242489},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP476","v":-103985.5625656841},12069297.880186431,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU476","v":1615871.8431776708},-309359.78732968977,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU476","v":438111.58255774324},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU476","v":-128997.77427929649},272966.82895986887,300818.94250761985,470971.91298447311,445365.64649870316,288403.46429613308,526532.37224296597,697364.01073457533,222319.87865860469,751434.33081862517,1615625.8641264278,{"$f":"BI476*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":22520480.533026591},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ476:BI476)+Monte_Carlo!BJ476/(1+Analise_Fundamentalista!$C$10)^10","v":14141489.166004008},{"$f":"(BK476+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":89.199430904223078},0.948281724221684]
["Tent452",2331285.4415913192,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B477","v":332373.70456655172},-89738.725950764681,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B477","v":84624.902322290145},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B477","v":-24916.994854249278},3101893.1454881057,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G477","v":403062.89234843053},-301735.56893683109,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G477","v":112597.71101728897},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G477","v":-33153.321410440723},3573849.4817522173,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L477","v":286354.44238087273},-306960.77785447444,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L477","v":129729.57232616159},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L477","v":-38197.634471520068},4424815.3308650563,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q477","v":624233.06058958557},-178881.67869509844,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q477","v":160619.3555230331},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q477","v":-47292.836331062885},4735673.7225551279,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V477","v":448917.80970760708},-697448.58634270425,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V477","v":171903.4139070978},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V477","v":-50615.319630600243},4857662.8582685143,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA477","v":433997.2576513337},-893730.1831952614,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA477","v":176331.57980645643},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA477","v":-51919.150818586364},8190712.2457625698,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF477","v":429600.57639295748},-358045.50168044039,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF477","v":297320.1871301147},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF477","v":-87543.091566253468},9056830.5174177252,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK477","v":1068623.354881641},-316084.77725421492,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK477","v":328759.99833072751},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK477","v":-96800.243922196503},9449732.8293651417,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP477","v":906059.56251067587},-712465.91703690321,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP477","v":343022.22430167353},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP477","v":-100999.62024495768},11247451.675121803,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU477","v":1475639.5040243138},-816499.21886151505,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU477","v":408278.8329567053},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU477","v":-120213.80587403697},302342.88608382794,180771.71301844768,70925.602381039818,558677.90108645742,-127242.68235859962,-335320.49655605759,281332.17027637834,984498.3320359569,435616.24953048845,947205.3122454671,{"$f":"BI477*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":13203254.087998528},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ477:BI477)+Monte_Carlo!BJ477/(1+Analise_Fundamentalista!$C$10)^10","v":8259913.8930599838},{"$f":"(BK477+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":53.066047974860751},0.72646588125969869]
["Tent453",2508017.0220211307,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B478","v":300089.84863370511},-414765.95762660477,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B478","v":91040.201137405616},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B478","v":-26805.918364682679},3306864.8999804808,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G478","v":335431.21266211325},-306501.96365316329,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G478","v":120038.11895416761},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G478","v":-35344.078518444949},3535102.982438168,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L478","v":210307.27169686393},-295773.17461795924,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L478","v":128323.08701926416},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L478","v":-37783.508295975756},4530395.9769259887,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q478","v":286771.67161102185},-952417.92707759445,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q478","v":164451.89859160385},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q478","v":-48421.292060968204},5044286.1381843397,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V478","v":729121.95425779838},-94044.988557690856,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V478","v":183105.94409157889},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V478","v":-53913.797729850747},5981347.0534546422,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA478","v":439959.85844177805},-759030.48219365126,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA478","v":217120.95015220801},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA478","v":-63929.191635442403},7899905.0472812224,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF478","v":1002879.6669686754},-1248779.2483480235,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF478","v":286763.98052964604},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF478","v":-84434.917277998029},8303122.5581640415,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK478","v":980860.42204308347},-852313.40072811511,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK478","v":301400.64486269478},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK478","v":-88744.543402953539},9418576.3677696716,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP478","v":1030628.4810133586},-743909.77707455831,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP478","v":341891.25489218539},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP478","v":-100666.6170959649},12054967.877325781,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU478","v":972582.11381734768},-21089.943524106322,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU478","v":437591.40812061686},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU478","v":-128844.61388067259},-50441.826220176714,113623.28944467263,5073.6758021930873,-549615.64893593697,764269.11206183559,-165878.8652351076,-43570.518127700052,341203.1227747096,527943.34173502075,1260238.9645331858,{"$f":"BI478*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":17566682.793282073},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ478:BI478)+Monte_Carlo!BJ478/(1+Analise_Fundamentalista!$C$10)^10","v":9442870.2088485435},{"$f":"(BK478+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":60.333525064497671},0.79061857559407978]
["Tent454",2056635.179925974,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B479","v":209068.03058064045},-15048.70805083081,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B479","v":74655.187266566951},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B479","v":-21981.5074040457},2146286.0059109721,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G479","v":321248.1068465694},-207013.7881114748,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G479","v":77909.483054093711},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G479","v":-22939.703740665296},4027553.1909961849,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L479","v":316875.07837425155},-395436.60785070108,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L479","v":146198.8692183618},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L479","v":-43046.861763425208},3842959.1453561191,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q479","v":260107.15159238578},-141815.78334381248,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q479","v":139498.16547660809},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q479","v":-41073.903496161729},4652585.4707726547,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V479","v":652131.56270041503},-17787.986001661386,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V479","v":168887.33742595182},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V479","v":-49727.264695251237},6196463.3247332089,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA479","v":239960.70331857813},-887314.0812766545,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA479","v":224929.60074475745},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA479","v":-66228.374279012045},6821916.4926462155,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF479","v":990249.93856636621},-867568.612612859,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF479","v":247633.34705463712},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF479","v":-72913.275702247658},7262455.5750475498,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK479","v":433208.02714917297},-1150049.8698049162,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK479","v":263624.77227964811},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK479","v":-77621.798242412013},9551825.2911161929,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP479","v":768385.65382870415},-1206572.9982765086,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP479","v":346728.14741575927},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP479","v":-102090.79393768756},13639896.134748535,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU479","v":1145246.2048325138},-455753.42352928536,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU479","v":495123.78771660739},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU479","v":-145784.47398103008},246693.00239233088,169204.09804852301,24590.477978487055,216715.63022901968,753503.64942945424,-488652.15149233089,297401.39730589674,-530838.86861850717,-193549.99096973278,1038832.0950388059,{"$f":"BI479*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":14480455.217306377},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ479:BI479)+Monte_Carlo!BJ479/(1+Analise_Fundamentalista!$C$10)^10","v":7918692.201803484},{"$f":"(BK479+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":50.969756851852772},0.70630440384951432]
["Tent455",2454228.6767461388,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B480","v":93064.519641747698},-112210.33339426028,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B480","v":89087.701720660349},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B480","v":-26231.023545487689},2938961.9989076536,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G480","v":189322.58151068119},-103574.61491577253,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G480","v":106683.36345664969},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G480","v":-31411.898215960129},3631704.1277146353,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L480","v":175983.91997080352},-56414.193745932243,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L480","v":131829.67713362712},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L480","v":-38815.990289311296},4128154.7082779314,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q480","v":287337.00327999843},-499947.51550624683,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q480","v":149850.67153375343},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q480","v":-44122.100103492179},4548674.9510523323,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V480","v":335044.37787917524},-361335.28196390969,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V480","v":165115.41939965112},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V480","v":-48616.659430455213},6125300.1162686348,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA480","v":981845.57704850112},-114526.98742691692,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA480","v":222346.39945253616},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA480","v":-65467.775311811645},8171925.582794074,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF480","v":772867.13369285024},-372638.99289809493,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF480","v":296638.23738243151},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF480","v":-87342.297971370892},8983463.4014375508,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK480","v":1099456.3445947492},-283662.77801205631,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK480","v":326096.79591341544},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK480","v":-96016.089387219748},10601324.474633086,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP480","v":648253.11077642278},-1466232.4031670985,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP480","v":384824.62599704223},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP480","v":-113307.93847464275},10865260.840306291,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU480","v":1552101.8654059076},-976673.37771449506,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU480","v":394405.43011734291},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU480","v":-116128.91481155988},43710.864422660081,161019.43183559823,212583.41306918708,-106881.94079598715,90207.85588446146,1024197.2137623087,609524.08020581596,1045874.2731088885,-546462.60486827628,853705.0029971957,{"$f":"BI480*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":11899937.558465125},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ480:BI480)+Monte_Carlo!BJ480/(1+Analise_Fundamentalista!$C$10)^10","v":7704300.3750647763},{"$f":"(BK480+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":49.652643389391272},0.69329497211118563]
["Tent456",2636937.8226964618,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B481","v":420220.33937778295},-136387.19554056408,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B481","v":95719.984217513687},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B481","v":-28183.835830181979},3069688.9555816008,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G481","v":194515.48883129333},-322211.25973761565,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G481","v":111428.70941131393},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G481","v":-32809.12004416019},3470701.0386992046,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L481","v":560409.63668270328},-224322.34104828429,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L481","v":125985.31743470601},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L481","v":-37095.174352770569},3729251.3465534202,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q481","v":345196.46202675899},-373603.91662878019,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q481","v":135370.60941020347},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q481","v":-39858.584004559321},5002838.6810086025,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V481","v":352466.2808263016},-119898.03923962917,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V481","v":181601.41489389734},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V481","v":-53470.803466366386},7471749.2326634275,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA481","v":867463.01722956158},-413571.10317425115,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA481","v":271222.06389243697},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA481","v":-79858.748251537516},6048088.2872523582,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF481","v":762552.69064977916},-1283031.9403321799,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF481","v":219543.6352040846},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF481","v":-64642.528127591897},8994874.2739556786,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK481","v":1207557.1307852573},-1312637.6190577836,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK481","v":326511.00686975359},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK481","v":-96138.049850209049},9315047.9714161325,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP481","v":973873.60634411324},-1310092.3952953303,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP481","v":338133.20781965647},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP481","v":-99560.096001126774},12060090.131538795,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU481","v":1884303.5647441945},-1202748.1592292758,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU481","v":437777.34428043367},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU481","v":-128899.36100841202},351369.29222455062,-49076.181539168574,424977.43871635443,67104.570803622948,360698.85301420337,645255.22969620978,-365578.14260590804,125292.46874701824,-97645.677132687386,990433.38878694037,{"$f":"BI481*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":13805817.514252426},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ481:BI481)+Monte_Carlo!BJ481/(1+Analise_Fundamentalista!$C$10)^10","v":8165259.5589205129},{"$f":"(BK481+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":52.484540276214346},0.72094233168691557]
["Tent457",2306574.6386920493,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B482","v":373944.16467631969},-239649.99482902366,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B482","v":83727.908224377927},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B482","v":-24652.883502760211},2913207.448658559,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G482","v":459169.39620136668},-269354.38607756619,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G482","v":105748.48166984608},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G482","v":-31136.631196065664},3262510.8281242228,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L482","v":203991.5390580575},-115260.57017235554,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L482","v":118428.08059015262},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L482","v":-34870.01808788137},3898866.1898044045,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q482","v":250211.88869378401},-115173.2441284879,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q482","v":141527.57298336737},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q482","v":-41671.443168473728},4884071.923931445,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V482","v":625928.50263746071},-166382.36352678481,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V482","v":177290.22028963253},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V482","v":-52201.413359881866},7364106.2433050619,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA482","v":978235.19661553553},-196891.17464040645,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA482","v":267314.65843379305},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA482","v":-78708.250005339229},6334528.6989498967,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF482","v":1020222.7243998774},-606414.81803045364,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF482","v":229941.3288663908},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF482","v":-67704.02979400508},8240859.8660125751,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK482","v":1262168.4966913625},-388627.90495452349,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK482","v":299140.52941409318},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK482","v":-88079.073978973087},9483581.3294318095,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP482","v":756502.66496917326},-1639631.2859057169,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP482","v":344250.91383097571},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP482","v":-101361.39615061834},13105929.476648685,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU482","v":1624967.32098033},-2737544.3383057523,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU482","v":475740.97191940696},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU482","v":-140077.38885329347},193369.19456891375,264426.8605975809,172289.03138797323,234894.77438018977,584634.94604042661,969950.43040358298,576045.20544180938,1084602.047171959,-640239.10325618624,-776913.43425930885,{"$f":"BI482*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-10829526.971916838},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ482:BI482)+Monte_Carlo!BJ482/(1+Analise_Fundamentalista!$C$10)^10","v":-3157685.920315682},{"$f":"(BK482+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-17.077831350926328},8.225500977229705E-2]
["Tent458",2790483.7581157181,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B483","v":152230.57908514532},-122887.40023983606,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B483","v":101293.6516693937},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B483","v":-29824.94901798663},2855943.8997513065,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G483","v":180562.48028343829},-31823.854269984411,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G483","v":103669.83349298613},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G483","v":-30524.593078380636},3835247.8512723255,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L483","v":469269.84279644163},-580167.44989631313,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L483","v":139218.24801262989},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L483","v":-40991.484470341224},3810559.9675189136,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q483","v":544577.72249531164},-243370.0186867645,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q483","v":138322.08587224846},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q483","v":-40727.618080807137},4511844.470323286,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V483","v":405631.04318069638},-904477.60505497956,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V483","v":163778.4849434178},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V483","v":-48223.011839116611},5972573.9744760459,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA483","v":941451.91477001482},-437422.8150034959,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA483","v":216802.49024232983},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA483","v":-63835.424154264125},7828597.6452649496,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF483","v":690323.26163883507},-1026954.7018875391,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF483","v":284175.54505845625},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF483","v":-83672.777156753771},8242633.1349417642,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK483","v":494860.08344458637},-1538704.2711292421,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK483","v":299204.89849873917},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK483","v":-88098.026841627958},9109084.9260715172,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP483","v":843264.69490178395},-738035.5582836814,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP483","v":330656.81634766574},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP483","v":-97358.743884624797},12392093.87080159,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU483","v":1461355.1802800051},-688040.86505914899,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU483","v":449828.97189518478},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU483","v":-132447.84774247569},100811.88149671633,221883.86642805938,-12670.843557582833,398802.17159998842,-383291.08876998205,656996.16585458466,-136128.67234700156,-832737.31602754444,338527.20908114349,1090695.4393735654,{"$f":"BI483*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":15203387.093059765},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ483:BI483)+Monte_Carlo!BJ483/(1+Analise_Fundamentalista!$C$10)^10","v":8099933.0892202444},{"$f":"(BK483+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":52.083207939967345},0.71709883735126434]
["Tent459",2390280.8486588933,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B484","v":239200.32945082011},-406954.44919795403,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B484","v":86766.416386372046},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B484","v":-25547.543232453743},2746946.5134412334,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G484","v":441475.89522063395},-87597.577389038808,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G484","v":99713.263866068752},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G484","v":-29359.618912042228},3345657.2032060847,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L484","v":152070.41817667556},-477383.56951664062,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L484","v":121446.26692813796},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L484","v":-35758.694250440887},4305880.5145935602,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q484","v":327927.30030823004},-615552.43297070742,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q484","v":156302.06042474404},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q484","v":-46021.649992334205},4947257.0580253173,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V484","v":397189.65205654642},-247163.3320668044,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V484","v":179583.82008034064},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V484","v":-52876.741928831107},6176350.5971804103,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA484","v":632503.51854065468},-600640.05651950429,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA484","v":224199.51528451085},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA484","v":-66013.407582957894},7924090.5808671117,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF484","v":886267.11092849262},-914553.12914877373,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF484","v":287641.90752254199},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF484","v":-84693.414502385756},8782143.816339083,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK484","v":707898.77982203022},-1007721.5108816751,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK484","v":318788.96053616854},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK484","v":-93864.367004166546},9264759.0504825953,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP484","v":1181957.1544158033},-206253.48347759209,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP484","v":336307.73636688187},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP484","v":-99022.603353606362},13626328.58333331,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU484","v":1624910.7571538214},-1145080.4616823082,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU484","v":494631.29001864966},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU484","v":-145639.46273411595},-106535.24659321562,424231.96278562164,-239625.57866226797,-177344.72223006753,276733.39814125153,190049.56972270337,174662.47479987511,-74898.137527642844,1212988.8039514867,828822.12275604694,{"$f":"BI484*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":11553090.907567136},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ484:BI484)+Monte_Carlo!BJ484/(1+Analise_Fundamentalista!$C$10)^10","v":6820193.8609471573},{"$f":"(BK484+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":44.221146257677248},0.6371858940720736]
["Tent460",2401022.2487518708,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B485","v":116649.22565042443},-269765.78505297401,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B485","v":87156.325711697893},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B485","v":-25662.34831211892},2760449.1593720317,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G485","v":317317.94531093602},-259125.9367904859,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G485","v":100203.40551607893},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G485","v":-29503.936443123621},3494932.5775990365,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L485","v":161350.33107410578},-237427.35851492864,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L485","v":126864.91440551596},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L485","v":-37354.163286217306},4358343.281879656,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q485","v":556038.5075511937},-293508.83713782148,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q485","v":158206.4417921807},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q485","v":-46582.37691113443},5061767.8728262242,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V485","v":490520.384716306},-404565.87729457481,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V485","v":183740.52536596966},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V485","v":-54100.644129842782},6216082.4061917476,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA485","v":953405.13726141269},-682855.20211184141,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA485","v":225641.76701254345},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA485","v":-66438.064839861516},6394196.815279563,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF485","v":1037819.3925356158},-190378.22360958892,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF485","v":232107.26205761186},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF485","v":-68341.768151146869},7948132.6350618787,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK485","v":867525.45058040845},-1110541.4697926191,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK485","v":288514.62626026571},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK485","v":-84950.378205744055},9025209.8545605,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP485","v":1124438.2397122418},-822325.52180763823,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP485","v":327612.17856660968},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP485","v":-96462.279347097705},12126237.160738686,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU485","v":1077710.3276163673},-914015.62764789036,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU485","v":440178.45989891817},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU485","v":-129606.34658675137},-91622.582002970608,128891.47759340543,13433.723678475792,374153.73529441853,215594.3886578581,429753.6373222532,1011206.662832492,-39451.771157689014,533262.61712411558,474266.81328064366,{"$f":"BI485*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":6610884.8422789872},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ485:BI485)+Monte_Carlo!BJ485/(1+Analise_Fundamentalista!$C$10)^10","v":4955186.6884111753},{"$f":"(BK485+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":32.763498399075864},0.51018293645664314]
["Tent461",2310954.6135680298,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B486","v":162785.97051423375},-48843.454060502721,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B486","v":83886.899885991414},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B486","v":-24699.697080153826},3017083.2697971836,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G486","v":282655.84264474525},-189064.87487058036,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G486","v":109519.1401489311},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G486","v":-32246.865599204772},4059311.7974523753,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L486","v":440814.67637535481},-500267.05287615495,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L486","v":147351.69629019932},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L486","v":-43386.300692493824},4587103.6282925801,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q486","v":421824.2305009815},-1165547.2957698004,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q486","v":166510.36786877163},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q486","v":-49027.388694220215},4257818.6817613821,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V486","v":639150.7343349203},-783431.82530195825,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V486","v":154557.43154477424},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V486","v":-45507.960668839041},5507600.2149730241,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA486","v":333890.23430032301},-632481.56831961893,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA486","v":199924.09419593564},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA486","v":-58865.741520725525},6701900.0758889178,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF486","v":421314.05932482739},-719161.83730717376,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF486","v":243276.79021094798},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF486","v":-71630.529117288184},8352931.5793985957,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK486","v":1247710.349324994},-627981.27402202238,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK486","v":303208.69611268066},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK486","v":-89276.906838015959},9584603.8787445333,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP486","v":1266669.1459331696},-738523.90090709506,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP486","v":347917.99947197834},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP486","v":-102441.13452005203},13032570.72463605,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU486","v":448414.07545109303},-1256035.0952277796,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU486","v":473078.07311139279},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU486","v":-139293.32371317694},173129.71925956861,170863.2423238912,44513.019096905366,-626240.08609426755,-35231.620091102748,-157532.98134408583,-126201.51688868657,833660.86457763624,773622.10997800087,-473836.27037847071,{"$f":"BI486*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-6604883.4323843382},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ486:BI486)+Monte_Carlo!BJ486/(1+Analise_Fundamentalista!$C$10)^10","v":-2828402.4455561978},{"$f":"(BK486+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-15.05488250922259},9.1330491615495321E-2]
["Tent462",2946256.4912563139,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B487","v":262007.11950746662},-135619.08293274278,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B487","v":106948.15115337836},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B487","v":-31489.862426207957},2883018.5008158195,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G487","v":465991.36883791618},-175422.29218847226,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G487","v":104652.63269450108},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G487","v":-30813.968923727498},3397130.2835734985,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L487","v":251893.36710170869},-918809.68733005028,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L487","v":123314.72298272837},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L487","v":-36308.843303733884},5077442.289324481,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q487","v":769471.03603112884},-655718.02720636409,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q487","v":184309.50158031879},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q487","v":-54268.173746020475},4873816.6094020437,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V487","v":221786.30261432263},-484881.12149328314,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V487","v":176917.95571196565},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V487","v":-52091.803607768728},6052938.2448995281,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA487","v":652139.13018273108},-498710.1736722131,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA487","v":219719.68708723746},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA487","v":-64694.364924400172},6754767.0124282641,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF487","v":1078182.287419511},-680022.24908126891,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF487","v":245195.8427906557},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF487","v":-72195.575834523988},7474052.0971728945,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK487","v":730552.5765515255},-172892.38773641383,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK487","v":271305.65712417872},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK487","v":-79883.361480835272},9214844.5996158514,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP487","v":1088582.8089455334},-195775.76347950893,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP487","v":334495.8580555818},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP487","v":-98489.113076864291},12791147.736080278,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU487","v":671291.15931889915},-165566.20819989807,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU487","v":464314.49724873825},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU487","v":-136712.97243734368},201846.32530189425,364407.74042021751,-579910.44054934708,243794.33665906306,-138268.66677476358,308454.27867335529,571160.30529437377,749082.48445845512,1128813.790444742,833326.47593039565,{"$f":"BI487*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":11615877.843719365},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ487:BI487)+Monte_Carlo!BJ487/(1+Analise_Fundamentalista!$C$10)^10","v":7563721.5580638368},{"$f":"(BK487+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":48.788999214025807},0.68462897936872025]
["Tent463",2549558.019951364,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B488","v":114828.4200804991},-206674.73693484874,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B488","v":92548.125834012855},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B488","v":-27249.912400420093},2745322.8981193653,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G488","v":141316.39187618296},-295933.22487750184,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G488","v":99654.327158632252},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G488","v":-29342.265561011711},3620737.6625195504,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L488","v":415919.35461836203},-182409.61916466505,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L488","v":131431.59801838957},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L488","v":-38698.779692976634},5024722.3134039342,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q488","v":818435.03246566688},-692964.41557166877,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q488","v":182395.78362321423},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q488","v":-53704.697757498136},5499222.396606572,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V488","v":883471.37472044607},-259166.15489211088,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V488","v":199619.98211755758},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V488","v":-58776.19862160107},5708747.9637247315,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA488","v":442047.93628561817},-94678.421751008456,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA488","v":207225.69196975548},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA488","v":-61015.627300979431},6810074.1889734156,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF488","v":304769.11950610467},-108230.36642979557,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF488","v":247203.47528788447},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF488","v":-72786.704063093857},7781252.6120935511,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK488","v":638974.66186484729},-246104.85567340394,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK488","v":282456.93577273947},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK488","v":-83166.749054463246},11257430.017096413,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP488","v":1412638.7253022904},-3295103.8993683676,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP488","v":408641.04352083232},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP488","v":-120320.45531781577},11410080.658003209,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU488","v":679357.61149420834},-969609.35011065484,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU488","v":414182.21207347198},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU488","v":-121951.99951489879},-26548.103420756881,-84304.771403698338,326242.55377910996,254161.70275971422,765149.00332429167,493579.57920338574,370955.52430109971,592159.99290971959,-1594144.5858630608,1978.4739421266859,{"$f":"BI488*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":27578.280892931867},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ488:BI488)+Monte_Carlo!BJ488/(1+Analise_Fundamentalista!$C$10)^10","v":940509.24936246744},{"$f":"(BK488+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":8.0993785823440323},0.24984395816272176]
["Tent464",2222851.856428931,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B489","v":261170.75888713924},-153306.46181904268,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B489","v":80688.798493425988},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B489","v":-23758.046646828239},3184665.3038002411,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G489","v":439511.77904223779},-171293.91014650106,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G489","v":115602.31340840085},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G489","v":-34037.997909484438},3313886.9932968286,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L489","v":466938.6610636533},-134659.52036651343,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L489","v":120293.01865473294},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L489","v":-35419.131302590533},4136148.3068849733,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q489","v":470366.40703626076},-748344.45740137377,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q489","v":150140.8365599901},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q489","v":-44207.536426220053},5633231.6807874972,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V489","v":731514.15260753327},-622097.77584655315,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V489","v":204484.47549180087},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V489","v":-60208.502270389137},6442109.9408094985,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA489","v":620484.48647312296},-704642.13105172268,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA489","v":233846.49291093831},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA489","v":-68853.868077214051},7431561.8203290775,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF489","v":997372.33572423714},-1536573.1521861448,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF489","v":269763.27391215099},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF489","v":-79429.221464093978},9430119.9187859241,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK489","v":727351.45890313794},-495626.49217319087,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK489","v":342310.2820347973},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK489","v":-100789.99563903829},11567199.643388186,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP489","v":1522153.4477317617},-1565726.5980581685,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP489","v":419885.58007550659},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP489","v":-123631.30179187353},14081855.009431439,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU489","v":2281354.7490127846},-449517.2586613014,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU489","v":511166.75093906908},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU489","v":-150508.1713926807},164795.04891469429,349782.18439465319,417153.02804928232,-172044.75023134297,253692.34998239184,80834.980255124538,-348866.76401385071,473245.25312570611,252681.12795722624,2192496.0698978719,{"$f":"BI489*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":30561571.31253285},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ489:BI489)+Monte_Carlo!BJ489/(1+Analise_Fundamentalista!$C$10)^10","v":16628084.021884888},{"$f":"(BK489+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":104.47579479453039},0.98041016477666665]
["Tent465",2616134.7505461411,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B490","v":276378.1597026129},-15795.243157479845,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B490","v":94964.839473194967},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B490","v":-27961.490667091053},3168926.0366413225,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G490","v":331675.01340152678},-236822.06110794039,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G490","v":115030.983136189},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G490","v":-33869.775163435486},4084958.1727524693,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L490","v":436411.30077476602},-709355.63867698808,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L490","v":148282.65136158251},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L490","v":-43660.411528508135},4045773.1334429593,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q490","v":165253.77255147445},-212714.48458794391,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q490","v":146860.247195665},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q490","v":-43241.598196850151},5042813.7449553488,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V490","v":501752.21867719793},-329701.91773129115,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V490","v":183052.49669686676},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V490","v":-53898.060654563582},5843311.1147164293,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA490","v":920464.66118584329},-662097.70924680051,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA490","v":212110.29052885732},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA490","v":-62453.85072957127},7328516.9071123088,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF490","v":855022.18720329634},-1230373.7048684899,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF490","v":266022.77712003549},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF490","v":-78327.867881829006},9069393.3441910166,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK490","v":638802.07732311566},-344576.91463264194,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK490","v":329216.02485138213},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK490","v":-96934.516579023664},9034794.0436139554,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP490","v":606999.49830312678},-1135463.8879924491,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP490","v":327960.08150805871},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP490","v":-96564.716047926617},12909729.668341335,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU490","v":1073548.7173373394},-190789.29840378568,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU490","v":468618.98277236876},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU490","v":-137980.38711906486},327586.26535123697,176014.1602663399,-168322.09806914767,56157.936962345389,301204.73698820994,408023.39173832885,-187656.60842698705,526506.67096283217,-297069.02422919025,1213398.0145868578,{"$f":"BI490*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":16913758.917255159},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ490:BI490)+Monte_Carlo!BJ490/(1+Analise_Fundamentalista!$C$10)^10","v":9468654.6565700192},{"$f":"(BK490+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":60.491931491331655},0.79191060372942368]
["Tent466",2321926.7245923686,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B491","v":104827.39299490908},-6211.8145271240837,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B491","v":84285.183942992255},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B491","v":-24816.968019634787},2911264.2163938615,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G491","v":309573.50613630144},-101732.76908518649,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G491","v":105677.94297147145},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G491","v":-31115.861749529322},3937445.1472752341,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L491","v":333835.30181395559},-292008.39148175821,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L491","v":142927.97657591768},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L491","v":-42083.778641270575},4326678.1137061771,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q491","v":422499.75935321901},-319281.97785058076,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q491","v":157057.00649957647},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q491","v":-46243.936659090927},5074433.2207264509,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V491","v":769997.7276297278},-1077643.1058342489,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V491","v":184200.27337014495},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V491","v":-54236.012541975884},5654879.4453385472,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA491","v":773423.89510407799},-794058.06808962894,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA491","v":205270.28229518316},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA491","v":-60439.875584141882},6599356.3737010155,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF491","v":454244.31594149279},-1240494.5131397147,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF491","v":239554.48721595568},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF491","v":-70534.532524950031},8026181.1248936485,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK491","v":267641.99674199737},-232946.11769991842,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK491","v":291347.76102385239},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK491","v":-85784.567698298284},11315114.002287038,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP491","v":1627002.0883515715},-663378.13496682071,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP491","v":410734.95339785918},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP491","v":-120936.98709746188},12793507.08109024,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU491","v":2097737.8791219625},-1489749.6835326031,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU491","v":464400.1407042545},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU491","v":-136738.18933546511},158083.7943911425,282402.81827305711,142671.10826684447,214030.8513431238,-177681.11737635208,124196.23372549034,-617230.24250721617,240259.07236763308,1253421.9196851479,935650.14695814892,{"$f":"BI491*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":13042184.696447497},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ491:BI491)+Monte_Carlo!BJ491/(1+Analise_Fundamentalista!$C$10)^10","v":7666881.9821091034},{"$f":"(BK491+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":49.422763967888628},0.69099857564128553]
["Tent467",2779070.5294204555,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B492","v":128459.22580602705},-40152.623782763148,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B492","v":100879.3551845929},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B492","v":-29702.963371957754},3082807.7644869648,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G492","v":128334.20538256297},-447861.9509170258,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G492","v":111904.91790230139},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G492","v":-32949.335089541208},4020680.9121220829,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L492","v":197421.88151371729},-458249.00634522055,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L492","v":145949.40773326135},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L492","v":-42973.410209922564},4698588.1922307797,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q492","v":727847.26889969292},-818052.48948438978,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q492","v":170557.2212336146},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q492","v":-50218.946045550038},5028165.9700034456,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V492","v":242968.3039336146},-776455.80147235154,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V492","v":182520.78723631371},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V492","v":-53741.503878378491},6614323.9134968603,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA492","v":771268.08397724712},-977222.66096510843,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA492","v":240097.80403620907},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA492","v":-70694.506977421726},6981058.4385568677,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF492","v":844344.09095258487},-497387.43598115694,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF492","v":253410.14786495548},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF492","v":-74614.199568800963},7860585.5283526778,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK492","v":299378.43590510875},-752642.31389688281,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK492","v":285336.69479735225},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK492","v":-84014.666615708746},9501478.9932773095,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP492","v":1193917.1664617162},-520757.43372724036,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP492","v":344900.593200006},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP492","v":-101552.68804048534},13288781.006680168,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU492","v":944282.5410387849},-808988.05896147504,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU492","v":482378.42291203758},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU492","v":-142031.72295224282},159482.99383589905,-240572.16272170268,-157851.12730816446,30133.054603367709,-404708.2141808017,-36551.279929073964,525752.60326758248,-251941.84981013054,916507.63789399643,475641.18203710462,{"$f":"BI492*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":6630042.3994290233},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ492:BI492)+Monte_Carlo!BJ492/(1+Analise_Fundamentalista!$C$10)^10","v":3552092.2124479096},{"$f":"(BK492+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":24.143605320554325},0.41321053775896166]
["Tent468",2410296.988674243,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B493","v":189298.56938250945},-194013.38681645866,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B493","v":87492.995750464004},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B493","v":-25761.477591956271},3008957.9302248531,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G493","v":193592.21360593018},-23210.723271849467,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G493","v":109224.19296855727},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G493","v":-32160.021216830646},3457712.746174071,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L493","v":302423.92701483419},-306710.9600971964,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L493","v":125513.8466458169},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L493","v":-36956.354278557206},4457193.2955374299,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q493","v":607821.24531201599},-192044.72791661744,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q493","v":161794.66509641759},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q493","v":-47638.895018145799},5275784.0269890111,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V493","v":481633.8910973965},-175781.12195748839,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V493","v":191509.24206548094},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V493","v":-56388.06861972437},5298805.4998586848,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA493","v":629757.1393608388},-405124.79391889594,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA493","v":192344.9140334668},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA493","v":-56634.124255296534},6006940.466315004,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF493","v":893126.0829611714},-1695610.0005007214,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF493","v":218049.98270427668},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF493","v":-64202.736403992501},9897818.5543801226,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK493","v":851695.4076034294},-767994.42001245334,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK493","v":359287.59019591683},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK493","v":-105788.80200077036},9750342.4516570773,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP493","v":1218397.0254444322},-212611.78455698589,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP493","v":353934.25569420482},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP493","v":-104212.56374735144},13255933.608629921,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU493","v":986919.24711173761},-1599550.1966403592,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU493","v":481186.07305991219},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU493","v":-141680.64691771191},57016.700724558526,247445.66208580736,84270.459284897486,529932.28747367032,440973.94258566468,360343.13522011309,-648636.67123926582,337199.77578612254,1255506.9328342997,-273125.52338642138,{"$f":"BI493*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3807142.58732322},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ493:BI493)+Monte_Carlo!BJ493/(1+Analise_Fundamentalista!$C$10)^10","v":-233535.27394594694},{"$f":"(BK493+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":0.88665097653220448},0.18947401922174584]
["Tent469",2522118.9704765594,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B494","v":118978.06963937737},-104043.72671349268,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B494","v":91552.097273890744},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B494","v":-26956.641296688362},3037669.0807112046,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G494","v":269325.11827872932},-346758.20520710258,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G494","v":110266.39838112553},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G494","v":-32466.888654067192},3352468.1209026743,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L494","v":210017.84409223465},-231232.48560073547,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L494","v":121693.50102247762},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L494","v":-35831.489969991555},3847487.2161680437,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q494","v":204241.98972473253},-303096.12016391207,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q494","v":139662.53297246734},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q494","v":-41122.299936643678},5311225.6450892342,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V494","v":706314.12556843262},-161231.20246436718,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V494","v":192795.76126058563},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V494","v":-56766.871918571691},5581051.8370408528,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA494","v":685710.79926551203},-488602.07992022095,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA494","v":202590.36415670926},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA494","v":-59650.799264598827},6980549.3378523793,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF494","v":443967.44912445353},-1151692.8794226437,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF494","v":253391.66767517652},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF494","v":-74608.75825328991},9072040.9104059096,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK494","v":566581.95780461025},-615094.99895129481,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK494","v":329312.13064277516},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK494","v":-96962.814012094634},9237337.1596541256,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP494","v":634280.76446064783},-1419253.0550536744,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP494","v":335312.33066003385},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP494","v":-98729.515643076855},13679730.11337246,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU494","v":1145378.2236520322},-418766.98269408225,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU494","v":496569.74816830427},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU494","v":-146210.2232362217},79529.798903087067,366.42279868507831,64647.369543985245,-313.89740335588431,681111.81244607945,340048.2842374015,-528942.52087630355,183836.27548399597,-548389.47557606956,1076970.7658900325,{"$f":"BI494*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":15012076.562032105},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ494:BI494)+Monte_Carlo!BJ494/(1+Analise_Fundamentalista!$C$10)^10","v":7961515.4756789422},{"$f":"(BK494+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":51.232841090585374},0.70887203329831172]
["Tent470",2521917.7297126874,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B495","v":270901.46464427642},-78755.702208522067,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B495","v":91544.792299698354},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B495","v":-26954.490416753884},2332528.9856219017,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G495","v":92525.68410000953},-109268.76938129184,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G495","v":84670.042565627169},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G495","v":-24930.285968094999},3517072.1942831967,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L495","v":457706.61429373542},-169052.01721627728,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L495","v":127668.57528115335},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L495","v":-37590.793561151688},4452124.774951607,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q495","v":691728.37377884658},-439636.73817355686,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q495","v":161610.67944976894},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q495","v":-47584.722200393633},4619656.4771391479,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V495","v":683935.38480448327},-130416.89815456718,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V495","v":167692.02568072651},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V495","v":-49375.316559564497},5101813.3180859853,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA495","v":216846.40452067336},-645917.59086560225,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA495","v":185194.16198768112},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA495","v":-54528.653560036153},7911354.7373457002,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF495","v":915832.50044807093},-851393.24676298525,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF495","v":287179.6005502753},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF495","v":-84557.292626520168},9124471.3266469091,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK495","v":1266901.9542982471},-128810.39442772474,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK495","v":331215.33767781028},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK495","v":-97523.195159926705},8975800.5330066942,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP495","v":1035720.9327391644},-1131905.48905284,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP495","v":325818.63628486858},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP495","v":-95934.187939265743},11353418.703741869,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU495","v":1488569.5991235306},-2907332.8768319576,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU495","v":412125.40158634307},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU495","v":-121346.39129654274},256736.0643186988,42996.671316249856,378732.37879745977,366117.59285466507,671835.19577107811,-298405.67791728396,267061.56160884083,1371783.702388406,133699.89203192724,-1127984.2674186267,{"$f":"BI495*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-15723162.336037965},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ495:BI495)+Monte_Carlo!BJ495/(1+Analise_Fundamentalista!$C$10)^10","v":-5898848.1107176207},{"$f":"(BK495+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-33.918126425090129},3.085603070744913E-2]
["Tent471",2672412.0255817547,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B496","v":380810.60686114052},-52071.625122318314,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B496","v":97007.686229704821},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B496","v":-28562.987398231959},3304786.8263968742,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G496","v":530863.98646895727},-32942.805166005572,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G496","v":119962.68555982907},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G496","v":-35321.867875395539},3133797.1206486155,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L496","v":509485.62256434432},-343791.8286735962,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L496","v":113755.81492575245},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L496","v":-33494.314053693321},3207627.9992992785,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q496","v":137351.2525790534},-100233.79595014481,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q496","v":116435.85177697407},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q496","v":-34283.425327071986},4810765.1482019061,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V496","v":403339.23005799565},-456038.34629584948,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V496","v":174629.2082037681},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V496","v":-51417.90374709601},5610595.8146867203,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA496","v":573120.97745300829},-1300838.5546919426,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA496","v":203662.80092394908},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA496","v":-59966.568035699478},6913468.4479743186,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF496","v":596758.18705536576},-41612.594376501671,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF496","v":250956.65321819595},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF496","v":-73891.791485475682},7707690.5918637281,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK496","v":650551.90432328486},-57961.908506770415,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK496","v":279786.65839463775},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK496","v":-82380.511364803271},9482632.5627220087,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP496","v":988540.66948246979},-604068.88452128367,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP496","v":344216.47390838573},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP496","v":-101351.25564409596},11202818.732508929,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU496","v":1156496.4899814366},-1376558.1804841226,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU496","v":406658.67167504237},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU496","v":-119736.76484698203},397183.68057029502,582561.99898738519,245955.29476280726,119269.8830788107,70512.18821881825,-584021.34435068467,732210.4544115843,789996.14284634893,627337.0032254759,66860.216325374378,{"$f":"BI496*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":931975.79564851068},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ496:BI496)+Monte_Carlo!BJ496/(1+Analise_Fundamentalista!$C$10)^10","v":2496698.925123211},{"$f":"(BK496+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":17.6598100748474},0.34330999704942305]
["Tent472",2614015.2339090686,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B497","v":294712.72300392267},-86436.57366993693,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B497","v":94887.901709511993},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B497","v":-27938.837076845415},3119430.6250178413,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G497","v":254115.43327710568},-226363.63459602153,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G497","v":113234.31581295484},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G497","v":-33340.763616960336},3662204.5762322345,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L497","v":415751.71915157646},-182968.04725220436,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L497","v":132936.83348202606},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L497","v":-39141.981909731039},4665406.2037612982,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q497","v":485277.60688843142},-170285.22462696719,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q497","v":169352.72585823384},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q497","v":-49864.293877609824},3999938.832377499,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V497","v":562410.31318966136},-190330.58407774504,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V497","v":145196.47699340805},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V497","v":-42751.716939316699},6386197.1394555094,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA497","v":875545.30245005782},-457716.95756589575,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA497","v":231816.87643037678},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA497","v":-68256.266874560359},6872091.4768221965,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF497","v":714885.19080732635},-37141.769967731721,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF497","v":249454.68264021713},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF497","v":-73449.550583144082},7836571.2031832542,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK497","v":973924.07487714896},-55464.451657436599,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK497","v":284464.9826142182},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK497","v":-83757.999282743142},9624908.5766154304,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP497","v":625265.84942866478},-186264.92860204802,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP497","v":349381.04687904567},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP497","v":-102871.91486617974},11513653.463586142,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU497","v":1774578.3587477743},-1497950.215561694,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU497","v":417941.87118656561},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU497","v":-123058.99525969637},275225.21396665234,107645.35087707864,326578.52347166708,434480.81424208829,474524.48916600767,581388.95443997846,853748.55289666774,1119166.6065511876,685510.05283948267,571511.01911294949,{"$f":"BI497*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":7966388.1757071149},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ497:BI497)+Monte_Carlo!BJ497/(1+Analise_Fundamentalista!$C$10)^10","v":7161289.9381552469},{"$f":"(BK497+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":46.316665672375478},0.65926706838964011]
["Tent473",2090665.8394180175,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B498","v":225350.24064693719},-186498.95510726189,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B498","v":75890.489123688123},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B498","v":-22345.230246526611},2793823.4783898364,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G498","v":404050.37868321751},-249302.98378867662,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G498","v":101414.88242772938},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G498","v":-29860.644257788768},3500529.7552930824,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L498","v":377330.44581634906},-337846.17490135739,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L498","v":127068.09013303039},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L498","v":-37413.986440136061},3630705.9203086123,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q498","v":258468.35815266118},-235095.4343531121,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q498","v":131793.44252986516},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q498","v":-38805.321356045715},4579332.2725858232,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V498","v":483146.03669946664},-360194.14739258389,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V498","v":166228.27018743957},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V498","v":-48944.327724207193},5799878.9549765652,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA498","v":224601.6368564697},-257141.51148898856,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA498","v":210533.71727443711},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA498","v":-61989.643781146959},7796937.9315085607,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF498","v":301736.83632647817},-804455.41768436006,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF498","v":283026.30775941606},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF498","v":-83334.395202025626},8742201.931507932,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK498","v":1070582.8182000106},-534002.11444364046,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK498","v":317339.0831242901},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK498","v":-93437.464437431743},8261901.3736808598,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP498","v":1128442.8900568299},-1202610.5126870235,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP498","v":299904.32929006498},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP498","v":-88303.967562977283},11548949.699046422,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU498","v":1071430.980654998},-1947287.206446205,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU498","v":419223.1130391857},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU498","v":-123436.24469541447},92396.544416836812,226301.63306448149,129138.37460788598,116361.04497336852,240235.83177011512,116004.19886077128,-303026.66880049149,760482.32244322845,137432.7390968941,-580069.35744743585,{"$f":"BI498*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-8085684.2925473033},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ498:BI498)+Monte_Carlo!BJ498/(1+Analise_Fundamentalista!$C$10)^10","v":-3096417.1932195141},{"$f":"(BK498+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-16.701427704790166},8.3890118424590196E-2]
["Tent474",2410365.527197673,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B499","v":222621.1387565927},-539363.33132795268,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B499","v":87495.483676544216},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B499","v":-25762.210138046576},3064230.4497409905,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G499","v":151444.96509411454},-500399.90529368073,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G499","v":111230.56742691928},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G499","v":-32750.779027862529},3604653.5786772529,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L499","v":389118.57018602866},-496221.12174111255,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L499","v":130847.7510128642},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L499","v":-38526.871514259452},4350770.9070308805,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q499","v":611544.94531937107},-389840.17781161435,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q499","v":157931.56705119318},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q499","v":-46501.442666972296},4780005.6861824207,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V499","v":723354.85063157289},-105958.22768337565,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V499","v":173512.64974960114},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V499","v":-51089.143766363733},6705571.076858649,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA499","v":769545.62032665242},-229104.76104252136,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA499","v":243410.04635064935},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA499","v":-71669.765115866845},6774086.5968018081,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF499","v":954628.37098780205},-213182.34774402279,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF499","v":245897.13741179073},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF499","v":-72402.06534277281},9342810.7798032258,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK499","v":747259.84210232482},-718151.85965216125,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK499","v":339140.98872285918},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK499","v":-99856.827470117772},10571681.455527794,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP499","v":1285525.7233592672},-856200.84986118367,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP499","v":383748.59405707911},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP499","v":-112991.11113924498},13743666.027843859,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU499","v":1956472.4177569856},-80686.294417261088,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU499","v":498890.60104221717},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU499","v":-146893.57621542539},-255008.91903286235,-270475.15180050943,-14781.672056479139,333134.89189197763,739820.12893143459,712181.14051891351,914941.09531279723,268392.14370290498,700082.35641591775,2227783.1481665163,{"$f":"BI499*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":31053443.828850899},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ499:BI499)+Monte_Carlo!BJ499/(1+Analise_Fundamentalista!$C$10)^10","v":17589434.192050174},{"$f":"(BK499+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":110.38183734533878},0.98712753507405393]
["Tent475",2399560.0900810072,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B500","v":138959.19803309409},-61498.014741529449,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B500","v":87103.249828112806},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B500","v":-25646.720624737514},3151337.3375289021,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G500","v":211208.35806492154},-160012.5311962385,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G500","v":114392.51908635187},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G500","v":-33681.785517269309},3798758.4703232674,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L500","v":212717.25799974488},-292940.09904152306,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L500","v":137893.69536732745},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L500","v":-40601.482585062942},4080757.9701443496,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q500","v":225132.14256883159},-22673.329856199936,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q500","v":148130.18537474767},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q500","v":-43615.519373774012},5122112.6176369069,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V500","v":802445.44926426862},-562139.66235562344,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V500","v":185931.01995070046},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V500","v":-54745.614354896999},5825572.246282693,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA500","v":667633.72682783939},-193424.44665473726,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA500","v":211466.37538156065},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA500","v":-62264.25605978175},7215570.357906824,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF500","v":296978.66024174623},-241089.19719419588,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF500","v":261922.85416610082},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF500","v":-77120.684696471289},8558929.9800050054,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK500","v":1148448.4095949938},-855786.83361796755,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK500","v":310686.37096916075},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK500","v":-91478.636834832592},9420998.255198583,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP500","v":1540568.1976953272},-540846.02099222748,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP500","v":341979.1686171419},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP500","v":-100692.50245325627},10916682.12745283,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU500","v":531025.96445680468},-994071.26290164434,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU500","v":396272.00609488256},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU500","v":-116678.51029410817},138917.71249493991,131906.56043776558,17069.371740486327,306973.47871360532,371491.19250444864,623411.39949488104,240691.63251717985,511869.31011135434,1241008.8428669854,-183451.80264406529,{"$f":"BI500*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2557165.5182854952},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ500:BI500)+Monte_Carlo!BJ500/(1+Analise_Fundamentalista!$C$10)^10","v":897401.09465365438},{"$f":"(BK500+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":7.834544181832813},0.24746057405920968]
["Tent477",2532020.3661965779,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B502","v":168900.7692035237},-56779.442405126436,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B502","v":91911.514714034405},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B502","v":-27062.468331766995},3018507.6638582507,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G502","v":439454.88240329985},-248269.71358555683,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G502","v":109570.84518947902},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G502","v":-32262.08965493679},3365565.1734812283,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L502","v":397702.2859585621},-193987.71633052753,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L502","v":122168.91976588704},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L502","v":-35971.472481735334},4490261.4983728109,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q502","v":530886.74179208302},-478475.32623092399,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q502","v":162995.03009033599},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q502","v":-47992.331034683542},5291475.8542170441,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V502","v":417059.0941969711},-362509.29237013392,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V502","v":192078.85028365097},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V502","v":-56555.784323395463},6445247.144298695,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA502","v":918827.10962590447},-305996.23535700107,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA502","v":233960.37237593305},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA502","v":-68887.398798850481},7941179.0069483649,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF502","v":1238379.0181744448},-307558.40080496995,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF502","v":288262.21182426688},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF502","v":-84876.057184031451},8140185.6550968122,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK502","v":724516.71837266453},-960721.33419010532,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK502","v":295486.08834346017},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK502","v":-87003.058682608782},9589740.6542438325,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP502","v":407379.60569214373},-647776.63701321906,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP502","v":348104.46274975821},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP502","v":-102496.03685264503},12371825.117977645,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU502","v":1075602.4884179363},-1107040.6133109166,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU502","v":449093.22276840679},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU502","v":-132231.21343386371},176970.3731806647,268493.92435228522,289912.01691218629,167414.11461681148,190072.86778709269,777903.8478459859,1134206.7720097103,-27721.586156589401,5211.394576037841,285423.88444156275,{"$f":"BI502*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3978571.5096252272},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ502:BI502)+Monte_Carlo!BJ502/(1+Analise_Fundamentalista!$C$10)^10","v":4066835.9494214477},{"$f":"(BK502+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":27.305926925807857},0.4484897446881162]
["Tent488",2651995.3212731131,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B513","v":404709.54394687706},-328448.36669472646,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B513","v":96266.566512214311},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B513","v":-28344.77177043998},2904833.9747002581,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G513","v":183073.02868137282},-366058.41518370382,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G513","v":105444.52729206908},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G513","v":-31047.134730378151},3446301.2034773836,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L513","v":518559.96081385837},-58837.471576475989,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L513","v":125099.61136221532},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L513","v":-36834.386652637353},4300274.8078508722,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q513","v":253771.44321086138},-501176.0428913068,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q513","v":156098.57509554146},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q513","v":-45961.735679153127},5488753.3323441399,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V513","v":499987.28105565807},-745373.5689398821,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V513","v":199239.95849419149},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V513","v":-58664.3042925318},6916398.937314691,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA513","v":280813.97478489159},-431592.09979696642,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA513","v":251063.029026907},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA513","v":-73923.112827132005},7268491.5951221809,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF513","v":584346.60369330843},-241354.8936881496,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF513","v":263843.87784266414},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF513","v":-77686.311784364676},8011595.2055391688,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK513","v":639921.1022840814},-1620341.0067846398,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK513","v":290818.29690134188},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK513","v":-85628.672040470992},10086689.341354292,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP513","v":617486.99549449037},-694607.79296332027,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP513","v":366143.53825533297},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP513","v":-107807.47047576458},12423275.235507688,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU513","v":660857.84093036619},-26918.289378768364,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU513","v":450960.8452794787},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU513","v":-132781.11705822279},144182.97199392493,-108587.99394064008,547987.71394696028,-137267.76026405708,-104810.63368256434,26361.791187700161,529149.2760634583,-775230.27963968751,181215.27031073847,952119.27977285383,{"$f":"BI513*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":13271750.707480585},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ513:BI513)+Monte_Carlo!BJ513/(1+Analise_Fundamentalista!$C$10)^10","v":7057272.1417504149},{"$f":"(BK513+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":45.677633662319622},0.65258685673954342]
["Tent500",2470335.4210685072,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B525","v":353901.36436450307},-229539.26505395578,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B525","v":89672.371294232653},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B525","v":-26403.173921515954},3075400.7827141732,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G525","v":248137.33204794829},-81234.37550790493,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G525","v":111636.04687611011},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G525","v":-32870.168581903177},3721782.809081078,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L525","v":539540.71406407596},-477241.72501260549,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L525","v":135099.50393216475},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L525","v":-39778.759583899751},4422553.2118165204,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q525","v":185411.52967122366},-643493.10084526869,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q525","v":160537.24133825395},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q525","v":-47268.658593027692},4905842.6447988171,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V525","v":566376.76761530503},-261317.90467917651,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V525","v":178080.49036725529},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V525","v":-52434.100842138578},5258754.6297897752,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA525","v":671261.74568851909},-741213.44438976457,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA525","v":190891.0804929499},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA525","v":-56206.056844240244},6680662.3084383057,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF525","v":690419.71408700838},-366685.95366853784,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF525","v":242505.86616879172},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF525","v":-71403.537890541862},8866887.3352665305,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK525","v":933956.21317108453},-782223.09374740103,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK525","v":321865.12267562206},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK525","v":-94770.113588164793},10098484.062732549,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP525","v":503002.18454395217},-845078.2797639051,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP525","v":366571.68280028942},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP525","v":-107933.53355094457},12045836.624557735,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU525","v":1242466.3016026842},-311719.95910817257,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU525","v":437259.94661882473},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU525","v":-128747.01820483853},187631.29668326399,245668.8348342503,157619.73339973547,-344812.98842881876,430705.25246124523,64733.324947464178,494836.08869672043,378828.12851114076,-83437.945970608082,1239259.2709084977,{"$f":"BI525*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":17274243.31682004},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ525:BI525)+Monte_Carlo!BJ525/(1+Analise_Fundamentalista!$C$10)^10","v":9848114.9824690986},{"$f":"(BK525+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":62.823141180219807},0.81037507993407565]
["Tent507",2620694.8029306391,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B532","v":182162.96152791471},-400552.18268597644,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B532","v":95130.367889723522},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B532","v":-28010.228929584595},3331997.5782164964,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G532","v":520370.91963259311},-113295.13238416292,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G532","v":120950.42698941557},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G532","v":-35612.698912630935},3396580.8590535237,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L532","v":416140.03579604521},-154587.45478999408,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L532","v":123294.77905157913},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L532","v":-36302.971003545848},3096251.4501475412,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q532","v":144131.26964038459},-52294.846170864315,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q532","v":112392.91931370355},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q532","v":-33093.022447790259},6192543.0919293538,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V532","v":844877.85810830817},-733751.45950256067,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V532","v":224787.29757064232},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V532","v":-66186.474467492415},6240644.3521899842,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA532","v":747505.32984681579},-823658.35657308251,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA532","v":226533.35765342496},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA532","v":-66700.585194996864},7030001.1675978582,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF532","v":502944.43951876421},-510168.78526770376,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF532","v":255186.75299043208},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF532","v":-75137.303992613975},7926047.4636950521,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK532","v":315741.44858011085},-713286.85331919196,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK532","v":287712.94173191686},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK532","v":-84714.329847407105},9928515.7890813313,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP532","v":845905.58165586297},-286241.72195817862,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP532","v":360401.88981869532},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP532","v":-106116.89689015791},12354941.59793406,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU532","v":1153485.6124182804},-783995.42907080683,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU532","v":448480.35648911941},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU532","v":-132050.76080693852},-151269.08219792281,492413.51532521483,348544.38905408437,171136.32033543359,269727.22170889738,83679.745732161377,172825.10324887856,-194546.79285457137,813948.85262622184,685919.77902965446,{"$f":"BI532*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":9561151.1141582206},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ532:BI532)+Monte_Carlo!BJ532/(1+Analise_Fundamentalista!$C$10)^10","v":6208427.6929972153},{"$f":"(BK532+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":40.462768580960201},0.59646269609921054]
["Tent519",2599878.672821498,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B544","v":396228.14881267818},-169498.02056863319,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B544","v":94374.749145752066},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B544","v":-27787.744201819638},3553008.5123414001,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G544","v":253657.21379207674},-181187.61392409072,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G544","v":128973.05192362849},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G544","v":-37974.884258996783},3406893.0398321692,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L544","v":437999.91567079403},-236002.19106008994,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L544","v":123669.10785557449},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L544","v":-36413.188547401056},4239125.379757612,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q544","v":365815.15361185651},-352227.5613074046,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q544","v":153878.87076970661},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q544","v":-45308.164924599791},4838297.577225972,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V544","v":755877.84461288701},-79303.796823538389,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V544","v":175628.62641111837},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V544","v":-51712.172900104299},6194601.1892797062,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA544","v":224524.90170489636},-208655.95379427692,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA544","v":224862.00583421919},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA544","v":-66208.471602709484},8338964.4827660499,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF544","v":476204.20508329774},-157693.044869223,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF544","v":302701.6950534503},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF544","v":-89127.625214790794},8612311.9051528554,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK544","v":959894.24164129584},-63580.987033268873,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK544","v":312624.11746764573},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK544","v":-92049.187798043233},9762476.569397999,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP544","v":1453524.466124306},-1596715.3661185559,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP544","v":354374.72021659795},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP544","v":-104342.25432230953},14448748.806088146,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU544","v":664919.31022379838},-1280526.6633911324,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU544","v":524484.87627490726},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU544","v":-154429.56629364614},293317.13318797742,163467.76753261773,289253.64391887753,122158.29814955874,800490.50130036275,174522.48214212916,532085.23005273426,1116888.1842776295,106841.56590003851,-245552.04318607287,{"$f":"BI544*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3422791.2112603583},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ544:BI544)+Monte_Carlo!BJ544/(1+Analise_Fundamentalista!$C$10)^10","v":642425.13758139312},{"$f":"(BK544+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":6.2681026305269461},0.2336152332837407]
["Tent526",2906358.7572557298,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B551","v":351144.06247150881},-264764.96060542122,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B551","v":105499.87640227131},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B551","v":-31063.431747641986},2804080.8599822083,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G551","v":452659.11763913807},-71630.213403077258,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G551","v":101787.22203910892},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G551","v":-29970.276102862506},3317133.9858541945,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L551","v":282212.00355804514},-381136.87878072105,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L551","v":120410.88342714825},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L551","v":-35453.835459962378},4370215.1314659091,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q551","v":238951.8786630985},-658317.96085743804,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q551","v":158637.38606596977},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q551","v":-46709.264339749425},5217286.5200065272,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V551","v":334975.22621234006},-291947.03626180434,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V551","v":189385.80161234146},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V551","v":-55762.841843772803},5730509.4764014632,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA551","v":200026.56070349872},-627555.53780594794,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA551","v":208015.62779305677},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA551","v":-61248.216365241198},7178042.6912080767,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF551","v":552749.82701106754},-194976.76527022503,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF551","v":260560.61208621328},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF551","v":-76719.585516876017},8984849.8359017186,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK551","v":941604.77424862806},-1077447.9735639363,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK551","v":326147.1230329579},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK551","v":-96030.907727262165},9800553.2216612324,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP551","v":1380686.5649101124},-1128907.5042523129,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP551","v":355756.89029369352},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP551","v":-104749.22111049588},11686495.764716202,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU551","v":1704882.8735541061},-1031131.7003316083,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU551","v":424215.99042968458},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU551","v":-124906.34979253066},160815.54652071692,452845.85017230723,-13967.82725549004,-307437.96046811918,176651.14971910437,-280761.56567463366,541614.08831017977,94273.015990387488,502786.72984099714,973060.81385965168,{"$f":"BI551*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":13563658.271728726},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ551:BI551)+Monte_Carlo!BJ551/(1+Analise_Fundamentalista!$C$10)^10","v":7778033.1366163697},{"$f":"(BK551+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":50.105619672775561},0.69779780948793113]
["Tent528",2453453.6063913554,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B553","v":320989.84332442353},-571579.29393357073,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B553","v":89059.566919191464},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B553","v":-26222.73952170524},2924106.1297816206,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G553","v":346534.10457481293},-101444.71835315459,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G553","v":106144.10024534377},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G553","v":-31253.117309956575},3442321.9354688548,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L553","v":252042.71397093101},-310122.53104961687,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L553","v":124955.16522939595},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L553","v":-36791.855867379025},3701613.5906647597,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q553","v":124132.19175781525},-584235.43644700537,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q553","v":134367.36787196921},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q553","v":-39563.189108260958},5194612.0028207563,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V553","v":706807.12965910207},-1259364.7095859358,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V553","v":188562.72402269152},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V553","v":-55520.494502704692},5728238.0754755335,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA553","v":751461.69853002974},-228692.34819835503,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA553","v":207933.17667915099},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA553","v":-61223.939421640207},6747275.6736663915,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF553","v":707748.58083308721},-1073078.5566139759,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF553","v":244923.90963323248},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF553","v":-72115.507711568789},8550893.624741761,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK553","v":1076351.2423163217},-6018.4284345677615,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK553","v":310394.65389022807},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK553","v":-91392.743525000697},9911164.104620235,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP553","v":896715.58621382713},-2891833.1275263107,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP553","v":359772.02932351496},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP553","v":-105931.44047855068},10317110.572179563,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU553","v":1422118.4145283252},-951012.67064674594,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU553","v":374507.75389520777},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU553","v":-110270.23394537388},-187752.623211661,319980.3691570455,30083.49228333107,-365299.0659254819,-419515.35040684696,669478.58758918545,-192521.573859225,1289334.7242469813,-1741276.9524675193,735343.26383141312,{"$f":"BI553*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":10250073.377701063},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ553:BI553)+Monte_Carlo!BJ553/(1+Analise_Fundamentalista!$C$10)^10","v":4916930.1937612696},{"$f":"(BK553+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":32.528470110467701},0.50752055516337613]
["Tent540",2676331.9841781408,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B565","v":130367.1649219965},-326486.78593102208,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B565","v":97149.979450178129},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B565","v":-28604.884278996738},3029162.8051011474,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G565","v":438453.42798290169},-59161.226879125337,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G565","v":109957.62334663804},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G565","v":-32375.972792018165},3382726.2158647827,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L565","v":514710.56515851233},-540230.07178542728,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L565","v":122791.86001573721},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L565","v":-36154.89129314982},4417406.8714394001,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q565","v":224418.49666998847},-326828.04026717535,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q565","v":160350.43085852405},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q565","v":-47213.654030134101},4942600.7003699308,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V565","v":552753.65342756291},-96493.705432402247,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V565","v":179414.79581384166},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V565","v":-52826.974346677118},5824998.9404828195,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA565","v":700134.26599268918},-212408.92709234109,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA565","v":211445.56456772826},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA565","v":-62258.128514260941},6016792.271947192,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF565","v":699246.30346146633},-491672.30867888889,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF565","v":218407.60004038163},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF565","v":-64308.033415616585},6748730.958749231,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK565","v":452414.06880255614},-993710.68182980642,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK565","v":244976.73600781077},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK565","v":-72131.061933404373},10416313.908176526,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP565","v":490467.63380520459},-604984.08574668982,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP565","v":378108.80268529407},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP565","v":-111330.52839429105},12277758.752710145,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU565","v":544382.32288220711},-901208.28660244984,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU565","v":445678.64434289176},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU565","v":-131225.82340417764},-127574.52583784418,456873.85165839625,61117.462095672439,10727.233231203063,582847.76946232526,636912.77495381539,361673.56140734244,-368450.93895284383,152261.82234951778,-42373.142781528615,{"$f":"BI565*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-590646.36084576638},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ565:BI565)+Monte_Carlo!BJ565/(1+Analise_Fundamentalista!$C$10)^10","v":930173.40065499139},{"$f":"(BK565+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":8.0358804271873367},0.249271396451413]
["Tent547",2557129.1740898285,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B572","v":113391.37742233519},-274476.99055069452,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B572","v":92822.956263613625},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B572","v":-27330.833597517292},2829492.2020577514,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G572","v":100056.03993276782},-219025.51560376931,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G572","v":102709.64548098196},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G572","v":-30241.874881990847},3091463.2764712693,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L572","v":472296.67468238296},-469063.0820213767,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L572","v":112219.11016857368},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L572","v":-33041.846003788844},4389114.4639299838,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q572","v":662671.28068710305},-268167.27443567925,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q572","v":159323.42567965051},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q572","v":-46911.262156642515},4841072.2971375016,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V572","v":728987.55710612726},-373558.61121837719,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V572","v":175729.34784029034},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V572","v":-51741.829363669043},5314194.4171374291,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA572","v":683932.59061932808},-605410.05446022423,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA572","v":192903.52671912345},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA572","v":-56798.60242935711},8072303.163733216,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF572","v":668531.11865931482},-366608.43562682997,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF572","v":293021.97601360455},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF572","v":-86277.52432382782},9518759.5001542103,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK572","v":702894.61109915632},-371902.86192487221,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK572","v":345527.86997205979},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK572","v":-101737.38369947622},10767648.777778037,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP572","v":685023.89360936335},-698753.13849540811,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP572","v":390862.14403595589},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP572","v":-115085.62804094933},10791905.612312473,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU572","v":413183.90326153039},-1890170.2912589819,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU572","v":391742.65923006419},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU572","v":-115344.88733648304},-95593.490462262984,-46501.705072010387,82410.856825791096,506916.16977443174,479416.46436437138,214627.4604488702,508667.13472226157,574782.23544686765,262047.27110896178,-1200588.6161038703,{"$f":"BI572*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-16735206.55833271},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ572:BI572)+Monte_Carlo!BJ572/(1+Analise_Fundamentalista!$C$10)^10","v":-6985297.7424419392},{"$f":"(BK572+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-40.592715927862805},1.9798422217068071E-2]
["Tent559",2295272.1142369946,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B584","v":96569.628526468281},-134232.08329597427,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B584","v":83317.630267444692},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B584","v":-24532.081073910318},3034173.9578640508,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G584","v":129440.37544174142},-316449.40433903772,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G584","v":110139.52655999715},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G584","v":-32429.532457162339},3297092.8084965921,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L584","v":483044.08706075692},-33706.886316430246,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L584","v":119683.39521568619},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L584","v":-35239.633499025491},4083582.6907359697,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q584","v":650959.20632351725},-176542.55189644641,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q584","v":148232.72181232367},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q584","v":-43645.710249241434},4834705.4607112659,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V584","v":795381.86906390102},-541647.72329711064,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V584","v":175498.23375144484},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V584","v":-51673.780025891647},5843576.4387604361,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA584","v":852562.87430378061},-277319.14213261567,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA584","v":212119.92170524923},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA584","v":-62456.686537542817},7146421.5941212419,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF584","v":818406.32914413512},-109737.98838936776,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF584","v":259412.776559702},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF584","v":-76381.616300690905},9293619.113250982,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK584","v":316944.93674661667},-1664917.0603651847,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK584","v":337355.34724679316},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK584","v":-99331.062379113922},9693960.9590323847,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP584","v":1145586.3593330262},-725978.68769159738,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP584","v":351887.62587315094},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP584","v":-103609.95312895997},10514452.91101316,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU584","v":956494.15871017065},-688807.50640760257,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU584","v":381671.21652827167},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU584","v":-112379.44715175233},21123.094424028386,-109299.03479446148,533780.96246098739,579003.66599015309,377558.59949234355,724906.96733887133,891699.5010137785,-1109947.8387508888,667885.34438561974,536978.42167908745,{"$f":"BI584*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":7485032.4945855886},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ584:BI584)+Monte_Carlo!BJ584/(1+Analise_Fundamentalista!$C$10)^10","v":5576156.8285349961},{"$f":"(BK584+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":36.578420561852603},0.55325076986477706]
["Tent567",2244459.4784583761,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B592","v":333602.78594741778},-161223.58053638384,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B592","v":81473.148136346863},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B592","v":-23988.990913589816},2844531.4948850279,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G592","v":250431.97723433579},-277830.84883303131,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G592","v":103255.56691290915},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G592","v":-30402.616237512291},3535429.2431364097,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L592","v":203498.51149272095},-592151.26143563597,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L592","v":128334.93017636013},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L592","v":-37786.995400555141},4065642.7228638553,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q592","v":557474.59505071852},-477594.36292244971,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q592","v":147581.506820904},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q592","v":-43453.966210017417},4813578.7939999253,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V592","v":394483.99824556889},-26019.697326361329,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V592","v":174731.34262994304},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V592","v":-51447.976254143054},6049469.2383093173,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA592","v":737103.04878282873},-266263.66927317146,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA592","v":219593.76327773108},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA592","v":-64657.287860469878},6495866.7930992534,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF592","v":857749.98445860599},-715372.66092356422,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF592","v":235797.84914257552},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF592","v":-69428.426296464182},9587107.8050148487,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK592","v":757883.48756451858},-1988763.3991235858,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK592","v":348008.89118016098},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK592","v":-102467.89671608336},9983258.7097968776,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP592","v":1034246.8979231835},-778805.44772034558,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP592","v":362389.04001306527},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP592","v":-106701.9943001279},11820728.483400637,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU592","v":873598.66068609687},-915774.74776543619,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU592","v":429088.59440364147},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU592","v":-126341.04152999927},229863.362633791,45454.079076701339,-298104.81516711006,184007.77273915539,491747.6672950075,625775.8549269184,308746.74638115312,-985338.91709498968,511128.49591577525,260571.46579430287,{"$f":"BI592*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3632149.468005544},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ592:BI592)+Monte_Carlo!BJ592/(1+Analise_Fundamentalista!$C$10)^10","v":2640755.4124995805},{"$f":"(BK592+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":18.544819273960094},0.35260006581031439]
["Tent577",2441736.0103446404,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B602","v":98544.290272431463},-372898.18515967386,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B602","v":88634.22199865336},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B602","v":-26097.500769216451},{"$f":"G$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":2814713.9576687855},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G602","v":429202.45438745187},-350519.43098153913,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G602","v":102173.20002235226},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G602","v":-30083.923636371026},{"$f":"L$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":3682966.2536442685},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L602","v":228209.95164691334},-337239.44473726494,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L602","v":133690.47561082561},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L602","v":-39363.884642022851},{"$f":"Q$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":3884801.2121879579},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q602","v":331488.59316620219},-297304.43304182182,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q602","v":141017.01887629734},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q602","v":-41521.115384221404},{"$f":"V$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":4514378.5544924606},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V602","v":287259.7267271133},-791956.21237593726,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V602","v":163870.47137350784},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V602","v":-48250.096365565871},{"$f":"AA$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":6051469.8773559574},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA602","v":288819.63506970578},-595527.20907657989,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA602","v":219666.3858235951},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA602","v":-64678.670876011864},{"$f":"AF$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":7336679.2997243237},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF602","v":633476.93020446529},-1134449.5456962998,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF602","v":266319.06931368314},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF602","v":-78415.108290525211},{"$f":"AK$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":7634941.8554247962},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK602","v":604627.33115940518},-861731.46633347217,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK602","v":277145.90295329108},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK602","v":-81602.966127672349},{"$f":"AP$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":8763351.9865185302},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP602","v":1363457.8514591721},-1638199.5561629247,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP602","v":318106.82323343831},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP602","v":-93663.518185490349},{"$f":"AU$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":12169585.637584532},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU602","v":1655623.2917483158},-775456.43061816716,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU602","v":441751.99549153773},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU602","v":-130069.659124649},-211817.17365780548,150772.29979189398,-14702.902121548846,133680.06361645632,-389076.11064088205,-151719.85905929087,-313068.65446867654,-61561.198348448263,-50298.399655804693,1191849.1974970375,{"$f":"BI602*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":16613386.333133748},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ602:BI602)+Monte_Carlo!BJ602/(1+Analise_Fundamentalista!$C$10)^10","v":7867489.6414440461},{"$f":"(BK602+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":50.655194573113924},0.70322067866772398]
["Tent589",2386350.9561281381,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B614","v":259347.67473266934},-337960.49823209236,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B614","v":86623.762567316211},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B614","v":-25505.540176877788},2791273.1964939288,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G614","v":411370.55854791414},-339076.73418785585,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G614","v":101322.30802543389},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G614","v":-29833.386608535042},3014013.6835089964,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L614","v":176415.35994901022},-340986.11287035531,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L614","v":109407.71516631276},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L614","v":-32214.057576479237},3963281.1941694235,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q614","v":376885.19208030478},-214380.26007054071,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q614","v":143865.81666439801},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q614","v":-42359.91670486061},4744261.6752522346,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V614","v":450346.91078396142},-832121.54226939392,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V614","v":172215.15379324619},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V614","v":-50707.108464925172},5577292.1712778425,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA614","v":735795.94799223298},-57394.961773512674,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA614","v":202453.88951388645},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA614","v":-59610.615608492488},7709785.2179112118,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF614","v":1268575.9004167577},-1241064.8819893906,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF614","v":279862.69263802457},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF614","v":-82402.898922120628},7887831.6313111931,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK614","v":647486.58182434796},-961331.98694222339,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK614","v":286325.71946176811},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK614","v":-84305.87548919284},10931848.693235526,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP614","v":1245012.0853995774},-1099022.6297666579,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP614","v":396822.54749364377},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP614","v":-116840.61195477229},10206218.80605532,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU614","v":1637331.9381339818},-649699.54549390834,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU614","v":370482.41889796063},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU614","v":-109085.01247201783},-17494.601108984592,143782.74577695713,-87377.095331511577,264010.83196930145,-260266.58615711148,821244.26012411423,224970.81214327103,-111825.56114530016,425971.39117179101,1249029.7990660162,{"$f":"BI614*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":17410436.351392284},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ614:BI614)+Monte_Carlo!BJ614/(1+Analise_Fundamentalista!$C$10)^10","v":9733013.1585442182},{"$f":"(BK614+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":62.116014587982221},0.80488368759073992]
["Tent592",2508182.3994093454,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B617","v":260171.38684301905},-163391.45386617709,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B617","v":91046.204282740931},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B617","v":-26807.685933534456},2955632.9867047044,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G617","v":451624.60269536107},-263037.04347090086,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G617","v":107288.51488460117},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G617","v":-31590.079278537702},3692564.7316614478,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L617","v":325582.89647697675},-518043.15737800411,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L617","v":134038.89723700451},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L617","v":-39466.474064620292},4540522.6263778834,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q617","v":169060.94060593439},-395031.5712469538,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q617","v":164819.49266885835},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q617","v":-48529.526628808773},4728920.1397309173,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V617","v":641234.33924501704},-16790.817707238533,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V617","v":171658.26104995381},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V617","v":-50543.136711479136},5931472.1596774589,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA617","v":488681.16595381458},-232463.74013792505,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA617","v":215310.5077503768},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA617","v":-63396.124148539544},7085500.1441648053,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF617","v":876473.78235971148},-311150.33095993637,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF617","v":257201.34776599039},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF617","v":-75730.482197592079},7754615.933535615,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK617","v":712842.45980965882},-129192.24320927766,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK617","v":281490.03301559918},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK617","v":-82882.053765451637},11012195.364802998,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP617","v":889067.51223142713},-636435.2477514015,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP617","v":399739.10550580942},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP617","v":-117699.36462670431},12080658.250742229,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU617","v":837720.77444033732},-612129.76449408568,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU617","v":438523.96030929527},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU617","v":-129119.19497263207},161018.45132604841,264285.99483052368,-97887.83772864315,-109680.66460096983,745558.64587625326,408131.80941772676,746794.31696817349,782258.19585052866,534672.00535913068,534995.77528291487,{"$f":"BI617*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":7457396.0531542525},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ617:BI617)+Monte_Carlo!BJ617/(1+Analise_Fundamentalista!$C$10)^10","v":5937128.3915594257},{"$f":"(BK617+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":38.796044771028704},0.57803283642513625]
["Tent599",2775850.1120372037,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B624","v":312186.60435724712},-103935.52912229863,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B624","v":100762.45508234344},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B624","v":-29668.543252509728},2826991.1882366147,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G624","v":420603.5740017487},-76909.857171808777,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G624","v":102618.85949375598},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G624","v":-30215.143814486244},3932804.4536225698,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L624","v":133068.65769132657},-226333.09621589762,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L624","v":142759.52090761639},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L624","v":-42034.178477429356},4054446.0241029584,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q624","v":491216.33311638626},-136635.88942370706,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q624","v":147175.07030220545},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q624","v":-43334.294855994194},4394542.2693930324,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V624","v":583812.95704717375},-109885.74610046591,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V624","v":159520.45325033757},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V624","v":-46969.275044459602},5202613.0294192098,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA624","v":568157.36333432654},-260902.62882085933,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA624","v":188853.15868259742},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA624","v":-55606.010216493174},7307902.3745613629,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF624","v":433377.69815753499},-1142055.8434838713,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF624","v":265274.47630177415},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF624","v":-78107.537847449319},7880191.6098278845,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK624","v":1116426.217096261},-1609105.4500726096,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK624","v":286048.38916997687},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK624","v":-84224.218231531588},9414187.1168458294,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP624","v":1243571.6779146236},-273637.48026632605,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP624","v":341731.9265130554},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP624","v":-100619.70437531207},10587224.466614937,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU624","v":1624560.562390828},-868064.96905787627,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU624","v":384312.80029779841},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU624","v":-113157.23628221055},279344.98706478218,416097.43250920967,7460.9039056159891,458421.21913889045,586478.38915258576,440501.88297957147,-521511.20687201153,-290855.06203790335,1211046.4197860409,1027651.1573485397,{"$f":"BI624*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":14324602.247144394},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ624:BI624)+Monte_Carlo!BJ624/(1+Analise_Fundamentalista!$C$10)^10","v":9092198.5656243172},{"$f":"(BK624+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":58.179178281693126},0.77258344924330213]
["Tent608",2259015.2168203345,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B633","v":215697.15265411977},-30483.485977457254,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B633","v":82001.516698657593},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B633","v":-24144.563994171982},3035103.6118744286,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G633","v":282250.48210533656},-83285.816634739065,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G633","v":110173.27269782231},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G633","v":-32439.468685381995},3633730.3918562601,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L633","v":389354.01287972025},-171007.38554430398,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L633","v":131903.22986209398},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L633","v":-38837.647188243303},4434570.1898346348,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q633","v":276136.37782035628},-203819.00453683778,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q633","v":160973.453726857},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q633","v":-47397.097167772357},5287823.3595954375,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V633","v":344674.02749856288},-778206.94079737365,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V633","v":191946.26591835971},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V633","v":-56516.746122380653},6212522.1109672422,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA633","v":520488.4792717495},-52169.216052618998,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA633","v":225512.52945534125},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA633","v":-66400.012074547602},8077357.6079669883,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF633","v":524493.99286993942},-1118712.1307924751,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF633","v":293205.45069325791},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF633","v":-86331.546692224729},8095818.3093246771,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK633","v":744680.97442493844},-141021.99102559409,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK633","v":293875.56814062165},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK633","v":-86528.85637920213},10008108.346529713,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP633","v":331434.76797718095},-64875.622203900246,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP633","v":363291.0737339232},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP633","v":-106967.58952049669},11783690.252460428,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU633","v":1550048.3821657433},-1005419.7379049278,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU633","v":427744.11868239898},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU633","v":-125945.17348515027},243070.61938114814,276698.46948303783,311412.21000926697,185893.72984260315,-298103.39350283169,627431.78059992415,-387344.23392150248,811005.69516076392,522882.62998670724,846427.58945806418,{"$f":"BI633*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":11798496.467691667},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ633:BI633)+Monte_Carlo!BJ633/(1+Analise_Fundamentalista!$C$10)^10","v":7538077.6893341132},{"$f":"(BK633+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":48.631456432440764},0.68303695799883823]
["Tent617",2624644.7470121528,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B642","v":385137.05793252261},-450797.69844361395,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B642","v":95273.749573541878},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B642","v":-28052.446297993356},3175748.8924705456,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G642","v":134911.84743418306},-438527.35654944414,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G642","v":115278.65058085546},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G642","v":-33942.698478854123},3740859.5195749872,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L642","v":170124.00315451832},-211789.21820554475,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L642","v":135791.98231056344},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L642","v":-39982.653233614423},4364672.8009839132,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q642","v":573250.85294516548},-71945.836177545687,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q642","v":158436.20127439118},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q642","v":-46650.027397916092},4724483.610753905,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V642","v":297092.3808539809},-222732.93980439581,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V642","v":171497.21649289029},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V642","v":-50495.718678612473},6316175.5527943475,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA642","v":993373.64536510524},-881539.00384779973,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA642","v":229275.11563783829},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA642","v":-67507.869666995946},6847840.1744501526,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF642","v":293179.69370030425},-447798.36966884509,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF642","v":248574.36826180207},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF642","v":-73190.350415874738},9264198.7247504126,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK642","v":776708.08093937917},-1120360.3451515485,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK642","v":336287.39672527957},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK642","v":-99016.614540251976},10864936.991926918,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP642","v":1751763.1631368576},-1456243.6994014154,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP642","v":394393.67452663626},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP642","v":-116125.45349006812},12960587.60097356,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU642","v":912858.17584991944},-1369476.2016821047,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU642","v":470465.10916450113},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU642","v":-138523.96141635464},1560.662764457189,-222279.55701325973,54144.114025922587,613091.19064409484,195360.93886386292,273601.88748814783,20765.341877386498,-106381.48202714174,573787.68477201031,-124676.87808403879,{"$f":"BI642*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1737891.9638231336},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ642:BI642)+Monte_Carlo!BJ642/(1+Analise_Fundamentalista!$C$10)^10","v":-19312.137984508183},{"$f":"(BK642+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":2.2027280893477572},0.19976607165862661]
["Tent629",2301485.6673249737,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B654","v":327832.4617635883},-373729.63133711525,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B654","v":83543.180221029805},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B654","v":-24598.492105162713},3314252.8689886532,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G654","v":344617.99589753809},-553342.67143179744,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G654","v":120306.29982319493},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G654","v":-35423.041815892699},3485228.6643387885,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L654","v":415094.882186434},-240991.51103695756,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L654","v":126512.66551434975},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L654","v":-37250.446961970614},4307357.1119044879,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q654","v":531480.82603028533},-585610.48143506004,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q654","v":156355.66042626134},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q654","v":-46037.432001238732},5002420.2719011316,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V654","v":234009.68347897305},-417235.35366546782,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V654","v":181586.22677955544},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V654","v":-53466.331471049198},6093399.5624439381,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA654","v":843845.86857293197},-714122.24321617733,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA654","v":221188.41973744851},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA654","v":-65126.819236113297},8136209.2736079283,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF654","v":302191.63742386474},-1099894.9989957509,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF654","v":295341.74699036387},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF654","v":-86960.558748739932},6951700.3773614531,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK654","v":831611.69172991137},-257641.24197637799,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK654","v":252344.45980432146},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK654","v":-74300.417889952776},9619655.4799653292,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP654","v":656480.72467915795},-232444.55097114874,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP654","v":349190.36118137283},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP654","v":-102815.76928234677},12635331.681507584,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU654","v":2034457.0760061271},-1281960.824710092,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU654","v":458658.42521087651},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU654","v":-135047.59600564122},13047.518542340145,-123841.41752695711,263365.58970185561,56188.573020247903,-55105.77487798853,285785.22585808986,-589322.17333026219,752014.49166790198,670410.76560703525,1076107.0805012702,{"$f":"BI654*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":15000037.506198596},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ654:BI654)+Monte_Carlo!BJ654/(1+Analise_Fundamentalista!$C$10)^10","v":8346455.9782812949},{"$f":"(BK654+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":53.597718175392231},0.73146823117975357]
["Tent641",2464630.0795550714,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B666","v":388761.34294651973},-257302.31148260093,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B666","v":89465.269255299034},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B666","v":-26342.194702671357},{"$f":"G$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":3225929.3475329871},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G666","v":231808.66911978662},-266304.25439550512,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G666","v":117100.18475783232},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G666","v":-34479.031833092056},{"$f":"L$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":3318990.0674094348},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L666","v":250817.54843336166},-2971.1554711148169,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L666","v":120478.25858315111},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L666","v":-35473.673431639247},{"$f":"Q$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":3979593.6189970514},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q666","v":303160.26703124476},-68109.709928027747,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q666","v":144457.95237332923},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q666","v":-42534.265413190762},{"$f":"V$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":4701511.7486581169},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V666","v":606396.51321070513},-47697.226395337319,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V666","v":170663.34537984023},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V666","v":-50250.193287589325},{"$f":"AA$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":5884305.4739705101},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA666","v":745787.52271928289},-286498.35326472711,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA666","v":213598.37241953882},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA666","v":-62892.002240477603},{"$f":"AF$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":6652220.0864402857},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF666","v":480636.73486407567},-247270.1120498642,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF666","v":241473.42277277051},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF666","v":-71099.544785911858},{"$f":"AK$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":7676006.9228441045},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK666","v":1016315.9826775375},-1235393.8717264577,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK666","v":278636.55152734346},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK666","v":-82041.873374001589},{"$f":"AP$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":9629273.2896195166},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP666","v":1135849.6619216192},-943002.08876508498,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP666","v":349539.4845396796},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP666","v":-102918.56532327214},{"$f":"AU$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":11770269.541108016},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU666","v":1732560.6906180338},-405221.90713765955,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU666","v":427256.95123090135},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU666","v":-125801.73167843606},194582.10601654649,48125.567649021759,332850.97811375867,336974.24406335544,679112.43890761875,609995.53963361704,403740.50080107013,-22483.210895578377,439468.49237294169,1628794.0030328394,{"$f":"BI666*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":22704033.435021248},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ666:BI666)+Monte_Carlo!BJ666/(1+Analise_Fundamentalista!$C$10)^10","v":13607195.592614729},{"$f":"(BK666+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":85.91700512744498},0.9376313595528265]
["Tent648",2425526.7611651844,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B673","v":173867.41492643263},-268800.55586511851,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B673","v":88045.831532150551},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B673","v":-25924.254811775882},3320773.9516533907,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G673","v":168207.82127372199},-453475.14515867468,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G673","v":120543.01300026616},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G673","v":-35492.739751762143},3179253.9165441017,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L673","v":251661.30310567116},-352388.73297951918,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L673","v":115405.88181327783},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L673","v":-33980.16050098437},4004901.792787753,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q673","v":381786.19059452962},-156424.88630772114,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q673","v":145376.63084006033},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q673","v":-42804.761520129476},4634790.2430917239,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V673","v":367320.84752411197},-458413.54467454564,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V673","v":168241.37645633594},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V673","v":-49537.06765260455},5739358.4018960847,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA673","v":944850.92142543034},-658909.00632661395,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA673","v":208336.84090676645},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA673","v":-61342.794501011915},7134892.2993596531,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF673","v":556889.10878458666},-502592.72370858199,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF673","v":258994.26691449169},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF673","v":-76258.39012978859},7640918.8669442562,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK673","v":669366.35251319897},-937251.57753583475,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK673","v":277362.86652497115},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK673","v":-81666.848980718656},9950624.2729255613,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP673","v":1047634.5745147996},-1883150.8560102852,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP673","v":361204.42058238201},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP673","v":-106353.19441441384},10730579.04193891,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU673","v":1028364.4418776758},-1142212.6625452221,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU673","v":389516.52469714254},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU673","v":-114689.42326882096},-32811.564218311221,-200217.05063644866,-19301.708561554558,327933.17360673932,27611.611653297725,432935.96150457097,237032.26186070772,-72189.20747838328,-580665.05532751745,160978.8807607753,{"$f":"BI673*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2243911.6820908706},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ673:BI673)+Monte_Carlo!BJ673/(1+Analise_Fundamentalista!$C$10)^10","v":1267231.989103829},{"$f":"(BK673+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":10.106595581013117},0.26829688234348997]
["Tent657",2835710.9518090738,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B682","v":266543.78650448588},-127536.95373258251,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B682","v":102935.38407175409},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B682","v":-30308.341455662663},3217088.4563407926,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G682","v":370297.49951036414},-432446.97120148054,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G682","v":116779.26328668431},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G682","v":-34384.53956869027},3186432.899177819,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L682","v":293451.31376227143},-299496.0420629697,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L682","v":115666.47654497101},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L682","v":-34056.890132693894},4018611.2799357241,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q682","v":660998.92617749551},-23821.052642431645,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q682","v":145874.28075889387},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q682","v":-42951.289789309252},5268122.7478480609,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V682","v":651690.90128834534},-10604.210326836494,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V682","v":191231.1401276401},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V682","v":-56306.184158248165},6077615.2058365839,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA682","v":930856.77779104933},-987581.02177311829,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA682","v":220615.4527329423},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA682","v":-64958.114569860751},7294343.1834496092,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF682","v":1013177.6246856888},-1098324.8143274679,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF682","v":264782.28208010981},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF682","v":-77962.615956233494},7546054.0811240831,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK682","v":512215.10848030518},-968159.84538610454,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK682","v":273919.30569340807},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK682","v":-80652.925358171065},11362948.379655026,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP682","v":1751683.5902091758},-797312.31938293914,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP682","v":412471.32571855211},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP682","v":-121448.24535587609},11685103.68930799,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU682","v":627730.26939939393},-722921.1193263306,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU682","v":424165.45854571037},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU682","v":-124891.47116155551},211633.87538799481,20245.252026877635,75564.85811157884,740100.86450464837,776011.64693090087,98933.094181012595,101672.47648209715,-262678.35657056235,1245394.3511889125,204083.1374572182,{"$f":"BI682*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2844749.1627087598},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ682:BI682)+Monte_Carlo!BJ682/(1+Analise_Fundamentalista!$C$10)^10","v":3423020.0113696689},{"$f":"(BK682+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":23.350651893850792},0.40446162120463747]
["Tent666",2528604.1923757051,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B691","v":267403.69268303254},-29089.595071134776,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B691","v":91787.508716849436},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B691","v":-27025.955949371724},3000798.7041008752,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G691","v":433874.47242125962},-150633.11214504601,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G691","v":108928.01571739416},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G691","v":-32072.814651852037},3771989.431087486,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L691","v":382356.3151263473},-509354.82320874219,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L691","v":136921.98796068603},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L691","v":-40315.37261285985},4509169.7916819584,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q691","v":309151.87899513519},-338908.53820741939,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q691","v":163681.39497977466},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q691","v":-48194.424625919222},5058808.7155387746,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V691","v":525666.44840584963},-276991.01118061622,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V691","v":183633.10892011574},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V691","v":-54069.016382511269},6674436.1993893096,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA691","v":763368.47167637746},-1027741.7607261263,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA691","v":242279.86043791068},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA691","v":-71336.992660014483},7334734.3491292885,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF691","v":592276.23426415515},-454177.00996889616,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF691","v":266248.46824047685},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF691","v":-78394.32047831497},8099776.185321982,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK691","v":727385.37635164324},-183192.44279240802,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK691","v":294019.23775040009},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK691","v":-86571.158524661965},8590613.5457947049,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP691","v":687348.19436171057},-1273159.6188702472,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP691","v":311836.4740892424},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP691","v":-91817.273722303275},11648092.122552549,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU691","v":824959.18110857834},-605534.94870203664,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU691","v":422821.95072569151},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU691","v":-124495.88810598446},303075.6503793755,360096.56134175579,-30391.892734568712,85730.311141571234,378239.52976283792,-93430.421271852596,325953.3720574209,751641.01278497325,-365792.22414159746,517750.29502624879,{"$f":"BI691*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":7217008.4046110427},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ691:BI691)+Monte_Carlo!BJ691/(1+Analise_Fundamentalista!$C$10)^10","v":4926632.7908484247},{"$f":"(BK691+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":32.588077892344138},0.50819582366105387]
["Tent669",2478510.5642362665,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B694","v":154553.04400803428},-210563.94434901242,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B694","v":89969.12632890149},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B694","v":-26490.550609333626},2687945.0135629401,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G694","v":345358.83100415458},-149088.27694783249,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G694","v":97571.528634941933},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G694","v":-28729.005413312138},3332311.0810772488,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L694","v":280276.87429061439},-376252.35990348842,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L694","v":120961.8070411654},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L694","v":-35616.049660260891},3178191.2454955205,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q694","v":145221.92654955262},-296857.26509896968,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q694","v":115367.30720028425},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q694","v":-33968.802574332891},5197437.5520653045,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V694","v":432122.85218105308},-848572.46738358971,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V694","v":188665.29054009897},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V694","v":-55550.694234891409},5486912.7505549267,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA694","v":872946.7900926962},-463291.17335021892,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA694","v":199173.14597464778},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA694","v":-58644.631983790685},6033272.6332648275,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF694","v":645482.25825269998},-1200450.6548108328,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF694","v":219005.83178920986},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF694","v":-64484.177044715638},9118557.9543993864,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK694","v":1424185.9305778798},-216869.89955247258,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK694","v":331000.68419097667},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK694","v":-97459.992489316704},10745638.336846629,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP694","v":682962.57275487029},-1130955.1877110258,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP694","v":390063.17219807592},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP694","v":-114850.37840843189},12175995.870702535,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU694","v":1102246.2002279535},-414853.43231099716,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU694","v":441984.68486616178},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU694","v":-130138.17229028985},7467.6753785897199,265113.07727795187,-10629.728231969522,-70236.833923465703,-283335.01889732905,550184.13073333434,-400446.7418136386,1440856.7227270671,-172779.82116651151,999239.28049282811,{"$f":"BI694*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":13928564.319154324},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ694:BI694)+Monte_Carlo!BJ694/(1+Analise_Fundamentalista!$C$10)^10","v":7890221.3222918557},{"$f":"(BK694+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":50.794846365462881},0.7045915463915301]
["Tent681",2414152.6917372756,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B706","v":233341.06697960853},-347346.03716991923,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B706","v":87632.956516002072},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B706","v":-25802.687703625616},3022136.9642044301,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G706","v":367912.60428191652},-106664.95911431173,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G706","v":109702.58761012573},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G706","v":-32300.87995338628},3640554.331773567,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L706","v":332167.2806762071},-107885.68585376859,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L706","v":132150.93665880486},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L706","v":-38910.582090495853},3972561.3906730963,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q706","v":421512.12608700251},-1004051.1550026161,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q706","v":144202.68477528833},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q706","v":-42459.104305144596},4683100.882834102,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V706","v":290575.70492016763},-358534.309156381,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V706","v":169995.03694611942},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V706","v":-50053.416247414396},5514103.4823665591,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA706","v":247803.72980431659},-757726.80201438989,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA706","v":200160.16068446398},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA706","v":-58935.249045325305},6595306.6362840943,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF706","v":597073.64000071061},-312103.44066594972,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF706","v":239407.48306656079},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF706","v":-70491.248556123959},8522232.7612439673,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK706","v":936466.99869911151},-302518.69330189814,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK706","v":309354.27387896797},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK706","v":-91086.413559758264},10390248.01524806,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP706","v":860679.542293426},-239524.40692834731,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP706","v":377162.61926062126},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP706","v":-111051.93371498543},11651907.468141576,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU706","v":419784.77164486755},-1550353.2719883528,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU706","v":422960.44652806601},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU706","v":-124536.66687323146},-52174.701377934252,338649.35282434424,317521.94939074747,-480795.4484454699,51983.016462491651,-368698.16057093465,453886.43384519778,852216.16571642319,887265.82091071457,-832144.72068865073,{"$f":"BI706*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-11599405.158732418},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ706:BI706)+Monte_Carlo!BJ706/(1+Analise_Fundamentalista!$C$10)^10","v":-4771327.888771073},{"$f":"(BK706+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-26.991220273330342},4.7299497779820662E-2]
["Tent688",2718363.3454952887,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B713","v":403420.41986978176},-473893.22269702039,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B713","v":98675.704178038402},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B713","v":-29054.119364058475},3008325.0447056456,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G713","v":158151.98732162471},-288552.63446121645,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G713","v":109201.21943031583},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G713","v":-32153.256877747972},3422962.3811276504,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L713","v":264640.08629732631},-485996.43209830398,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L713","v":124252.41971145148},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L713","v":-36584.939156411587},4300601.5014970861,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q713","v":319283.08634514746},-332668.73616146919,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q713","v":156110.43396850783},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q713","v":-45965.22741112057},4612401.1316981204,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V713","v":618855.940243916},-631439.0582610484,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V713","v":167428.65900399632},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V713","v":-49297.770755093436},5811971.0106180096,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA713","v":385234.48705040669},-821752.58312207717,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA713","v":210972.65495631722},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA713","v":-62118.884792487683},7926473.1374145225,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF713","v":518387.7245289369},-616156.01522729243,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF713","v":287728.39354930853},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF713","v":-84718.879487570608},8690192.853629427,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK713","v":402400.02686493564},-720025.2201960102,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK713","v":315451.17053460027},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK713","v":-92881.586593066037},11668055.048272157,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP713","v":756327.50837625249},-1410813.094546777,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP713","v":423546.59842817782},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP713","v":-124709.2537061624},10679647.390333252,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU713","v":1418102.3760663462},-820912.41940181819,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU713","v":387667.72233028192},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU713","v":-114145.06105631113},-851.21801325870183,-53352.68458702389,-133688.86524593778,96759.55674106552,105547.7702317705,-287664.32590784092,105241.22336338239,-95055.609389540317,-355648.24144850904,870712.61793849885,{"$f":"BI713*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":12137009.562388465},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ713:BI713)+Monte_Carlo!BJ713/(1+Analise_Fundamentalista!$C$10)^10","v":5813652.2783141993},{"$f":"(BK713+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":38.037470838796118},0.56958534294164376]
["Tent698",2250704.3625320382,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B723","v":80789.551605662375},-251179.00220836827,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B723","v":81699.835394509006},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B723","v":-24055.736813320829},2927325.7396346936,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G723","v":400197.34996041644},-47307.136921556848,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G723","v":106260.97103451072},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G723","v":-31287.528798447212},3304284.3076780699,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L723","v":360171.02588847076},-117378.19651871649,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L723","v":119944.44429398696},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L723","v":-35316.496908757465},4228295.4281384479,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q723","v":624044.15988758858},-78404.198868376159,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q723","v":153485.7470528179},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q723","v":-45192.41339801612},5445727.5039106365,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V723","v":504211.5659970718},-50426.118708375354,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V723","v":197678.13493386615},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V723","v":-58204.440250767089},6386493.7840108806,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA723","v":954384.87816192943},-175942.45560303229,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA723","v":231827.64453113134},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA723","v":-68259.437439060042},6966599.60733217,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF723","v":699021.30300097179},-1047856.9829763757,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF723","v":252885.2970001685},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF723","v":-74459.662240682825},8376920.2096435754,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK723","v":408096.17285971524},-928029.13479146571,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK723","v":304079.47557842522},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK723","v":-89533.299541247805},10561201.02942648,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP723","v":1255609.8929979077},-1545880.8235508208,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP723","v":383368.15800266172},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP723","v":-112879.09537378876},11860626.322656691,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU723","v":414632.24829541048},-18815.269202088341,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU723","v":430536.87297548779},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU723","v":-126767.47333354547},-112745.3520215177,427863.65527492308,327420.77675498376,653933.29467401409,593259.14197179547,942010.62965096848,-170410.04521591828,-305386.78589457308,-19781.867924040154,699586.37873526441,{"$f":"BI723*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":9751652.1450322662},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ723:BI723)+Monte_Carlo!BJ723/(1+Analise_Fundamentalista!$C$10)^10","v":6707651.7679653764},{"$f":"(BK723+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":43.529745339952179},0.62979473540328645]
["Tent711",2556421.0038556857,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B736","v":170117.29067811475},-116555.29587233058,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B736","v":92797.249914737273},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B736","v":-27323.264608424295},3234180.3599502468,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G736","v":136234.87779904372},-451213.90993251785,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G736","v":117399.69382155041},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G736","v":-34567.219418479661},3463917.5111950245,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L736","v":508960.80418203532},-255610.41812700068,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L736","v":125739.07759543091},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L736","v":-37022.671382134788},4507928.6786574787,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q736","v":609206.16688955727},-652679.56756952405,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q736","v":163636.34298116749},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q736","v":-48181.159494892032},4354626.5167929074,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V736","v":501714.8142078137},-483301.47655520431,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V736","v":158071.52442993515},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V736","v":-46542.651781431843},6301202.2869150192,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA736","v":795403.4307269156},-755065.8377043131,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA736","v":228731.59096261923},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA736","v":-67347.83401361329},7033852.6971072955,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF736","v":491094.92094338406},-529372.83280988131,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF736","v":255326.56225733383},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF736","v":-75178.469496955702},7827517.9374389835,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK736","v":403674.83965356386},-604391.5944617393,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK736","v":284136.35201599181},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK736","v":-83661.237139446705},10705536.86046282,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP736","v":969167.45911532303},-893312.88389020506,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP736","v":388607.50166480866},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP736","v":-114421.77011239195},10637702.300690643,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU736","v":1738255.9307249649},-108316.84749252594,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU736","v":386145.12923611217},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU736","v":-113696.7480509022},119035.98011209714,-232146.55773040338,342066.79226833076,71981.782806308678,129942.2103011127,201721.34997160843,141870.1808938809,-241.63993163032865,350040.30677753466,1902387.464417649,{"$f":"BI736*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":26517698.688771985},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ736:BI736)+Monte_Carlo!BJ736/(1+Analise_Fundamentalista!$C$10)^10","v":14218941.724248748},{"$f":"(BK736+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":89.675259711309835},0.94969786732229078]
["Tent718",2495438.494808943,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B743","v":218322.87298836405},-182337.01761067609,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B743","v":90583.604695932081},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B743","v":-26671.477900109549},2959699.715626935,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G743","v":114201.24874109922},-358615.48647355731,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G743","v":107436.13582010537},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G743","v":-31633.544854147214},3594449.6092098956,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L743","v":257131.77050439102},-335578.37248483009,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L743","v":130477.35024422847},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L743","v":-38417.810542927895},4039059.2093884563,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q743","v":174304.21604304298},-240763.58260024892,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q743","v":146616.53393894609},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q743","v":-43169.839154335103},5028219.7179342909,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V743","v":705935.41288784426},-216690.1973969558,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V743","v":182522.73826869982},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V743","v":-53742.078341244516},6019417.8333505886,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA743","v":613137.21845126594},-111772.09382702419,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA743","v":218502.90706428341},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA743","v":-64336.095659222963},6396624.5185101097,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF743","v":405629.51243359281},-27637.885454124502,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF743","v":232195.38689427378},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF743","v":-68367.715668265111},10200214.705339096,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK743","v":403635.81889440009},-2407970.0527603938,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK743","v":370264.47199725983},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK743","v":-109020.84008712598},9222707.3092327919,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP743","v":323319.467201152},-1478215.6360323622,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP743","v":334781.27185410314},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP743","v":-98573.15044593568},12246135.370679187,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU743","v":531193.90130913921},-674693.45302113891,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU743","v":444530.7258736529},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU743","v":-130887.82976629797},99897.982173510492,-168611.64676649994,13612.937720861504,36987.328227405043,618025.87541834381,655531.93602930219,541819.29820547695,-1743090.6019558599,-918688.04742304271,170143.34439535523,{"$f":"BI743*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2371656.681388577},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ743:BI743)+Monte_Carlo!BJ743/(1+Analise_Fundamentalista!$C$10)^10","v":929250.04514077655},{"$f":"(BK743+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":8.0302078043224139},0.24922028048291767]
["Tent730",2130710.3040166027,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B755","v":234776.34718811329},-41214.789966677934,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B755","v":77344.090147718249},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B755","v":-22773.229195322445},2700832.8243146418,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G755","v":130516.52434721617},-159872.53015296871,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G755","v":98039.351968178409},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G755","v":-28866.751529018798},2778958.2068367065,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L755","v":260084.64585763248},-183316.78810487318,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L755","v":100875.27791138184},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L755","v":-29701.762857773021},4153946.8615034637,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q755","v":176746.27263083067},-149024.82499978051,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q755","v":150786.91829635593},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q755","v":-44397.769027483708},5195936.777332305,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V755","v":606080.11671473668},-993571.90481133712,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V755","v":188610.81290603406},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V755","v":-55534.653815459111},5759478.7503235685,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA755","v":823317.86631681654},-297834.44802648219,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA755","v":209067.2030022823},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA755","v":-61557.842649680962},7765711.5568196326,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF755","v":524921.31935801229},-1813307.0379438023,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF755","v":281892.80052740331},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF755","v":-83000.644815410691},7600900.2042591153,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK755","v":602863.02823335095},-876173.68398778199,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK755","v":275910.2021019964},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK755","v":-81239.125805164935},9605892.4594039656,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP755","v":817775.43377579702},-977454.21096196829,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP755","v":348690.76801706688},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP755","v":-102668.66884308339},11648771.418452647,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU755","v":608960.66427442525},-569206.03242251498,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU755","v":422846.60894564522},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU755","v":-124503.14848351921},248132.41817383119,39816.594633407061,147941.37280636813,134110.59689992238,-254415.6290060255,672992.77864293568,-1089493.5628737975,-78639.579457599568,86343.321987812218,338098.09231403627,{"$f":"BI755*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":4712806.1485501509},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ755:BI755)+Monte_Carlo!BJ755/(1+Analise_Fundamentalista!$C$10)^10","v":2490762.3503196444},{"$f":"(BK755+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":17.623338803000753},0.34292913024470351]
["Tent737",2835773.2812147075,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B762","v":228549.00596905235},-163427.69185100638,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B762","v":102937.64660888037},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B762","v":-30309.007638126524},2857854.6985760834,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G762","v":172609.5880973812},-459492.52373291028,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G762","v":103739.19486805392},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G762","v":-30545.015873305296},4241115.288987021,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L762","v":518653.11392433103},-179689.15433290147,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L762","v":153951.1038266994},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L762","v":-45329.433258860809},3820487.413331538,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q762","v":506367.61695980601},-154700.1926959469,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q762","v":138682.44892227024},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q762","v":-40833.723541689767},5182515.283283717,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V762","v":532174.96354654687},-378779.09153279907,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V762","v":188123.61704292017},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V762","v":-55391.203643215624},6389147.611418399,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA762","v":830660.89777768159},-433659.30476437759,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA762","v":231923.97760177762},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA762","v":-68287.801792338068},6405114.8352256017,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF762","v":908458.85135264299},-1635621.0269746098,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF762","v":232503.58262608573},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF762","v":-68458.460960170007},8235233.7257090062,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK762","v":995953.68730230676},-6656.6190700186517,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK762","v":298936.30235328502},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK762","v":-88018.941269999603},10802694.189475039,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP762","v":890546.58667754719},-1086126.8082507325,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP762","v":392134.28106765239},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP762","v":-115460.19664904015},13510869.080851777,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU762","v":658988.01186974021},-1347967.5763791064,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU762","v":490440.14767916396},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU762","v":-144405.42087125301},137749.95308879981,-213688.75664078048,447585.63015926816,449516.14964443963,286128.28541345237,560637.76882274356,-563117.05395605112,1200214.4293155735,81093.862845426949,-342944.83770145522,{"$f":"BI762*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4780365.747322063},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ762:BI762)+Monte_Carlo!BJ762/(1+Analise_Fundamentalista!$C$10)^10","v":-873502.26251525013},{"$f":"(BK762+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-3.0449780832027851},0.16072024418977976]
["Tent747",2566372.1068398566,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B772","v":214010.32805078087},-361359.13568146463,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B772","v":93158.471712381972},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B772","v":-27429.622919348865},2550594.1432778328,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G772","v":98735.484551084621},-45891.49578117131,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G772","v":92585.736773339275},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G772","v":-27260.986582557292},3988710.3937546886,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L772","v":605099.62831572106},-474324.47219797643,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L772","v":144788.88832805847},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L772","v":-42631.706346707819},4190738.9507231307,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q772","v":395600.92276109802},-525354.76399719238,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q772","v":152122.45915330137},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q772","v":-44791.006286812088},5066022.3749493873,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V772","v":242114.91681121124},-535714.23016739276,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V772","v":183894.96240751739},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V772","v":-54146.11664282596},6645080.7654533181,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA772","v":1064399.0580979739},-578873.43620551238,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA772","v":241214.26774593812},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA772","v":-71023.239061558474},6746427.4156911736,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF772","v":750134.7401629847},-118990.17182727682,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF772","v":244893.11814497618},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF772","v":-72106.441451716382},8357958.157424449,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK772","v":487105.32080539793},-227233.33480008217,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK772","v":303391.15925806144},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK772","v":-89330.631369800103},11079330.598640224,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP772","v":796262.40570402832},-1150046.6147321493,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP772","v":402176.09263081005},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP772","v":-118416.9122277905},12805685.230030617,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU772","v":2068696.0414658329},-210158.57551837564,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU772","v":464842.20354484871},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU772","v":-136868.35051996363},-81619.958837650658,118168.73896069531,232932.33809909527,-22422.388369605076,-163850.46759149007,655716.6505768412,803931.24502896774,473932.51389357715,-70025.028625101419,2186511.3189723422,{"$f":"BI772*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":30478148.863247983},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ772:BI772)+Monte_Carlo!BJ772/(1+Analise_Fundamentalista!$C$10)^10","v":16720910.842295075},{"$f":"(BK772+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":105.04607518581022},0.98116796367207249]
["Tent751",2052990.1225003977,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B776","v":237522.88899846704},-120334.44365676503,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B776","v":74522.872869069586},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B776","v":-21942.548692471311},2903950.9580124449,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G776","v":184026.61217131247},-347558.5251071215,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G776","v":105412.47407386507},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G776","v":-31037.69696618423},3004702.680756466,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L776","v":270754.55229516182},-300278.45795981109,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L776","v":109069.72879862129},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L776","v":-32114.540716152456},4402094.2029639035,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q776","v":211860.84762826905},-45962.372378728549,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q776","v":159794.58597959406},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q776","v":-47049.990810349082},5277637.5510389432,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V776","v":313235.76035404613},-377748.5298422479,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V776","v":191576.52438487401},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V776","v":-56407.879256547487},5093482.9359040838,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA776","v":540125.69794230594},-265917.26869953494,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA776","v":184891.77182735412},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA776","v":-54439.617663248377},7234607.6133901551,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF776","v":1026979.0821842778},-913320.43818156107,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF776","v":262613.90034046449},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF776","v":-77324.156647376367},7484311.6300282637,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK776","v":979132.88468219107},-955488.0599116371,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK776","v":271678.07482570445},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK776","v":-79993.016318807306},10325652.92644209,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP776","v":467943.04683208285},-892574.45959005586,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP776","v":374817.83857303049},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP776","v":-110361.53541940413},12062148.20062758,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU776","v":507242.83255821199},-86709.721896948904,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU776","v":437852.05151812488},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU776","v":-128921.35784156683},169768.76951830028,-89157.135828128186,47431.282417819566,278643.0704187855,70655.875640124752,404660.58340687671,298948.38769580488,215329.8832774511,-160175.10960434665,729463.8043378212,{"$f":"BI776*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":10168118.603387181},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ776:BI776)+Monte_Carlo!BJ776/(1+Analise_Fundamentalista!$C$10)^10","v":6023811.0644901544},{"$f":"(BK776+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":39.328578670365992},0.58394200733785828]
["Tent758",2552085.3023016932,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B783","v":352510.39850770071},-237471.68342370453,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B783","v":92639.865360293887},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B783","v":-27276.924228399166},2631549.3859879095,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G783","v":220398.04145910317},-496709.95302011346,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G783","v":95524.385719793994},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G783","v":-28126.243719261489},3571434.6072476464,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L783","v":465277.11219733633},-701668.57699225482,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L783","v":129641.91316807481},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L783","v":-38171.824069013979},4302956.833323285,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q783","v":590554.029080012},-313512.54672892613,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q783","v":156195.93174676041},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q783","v":-45990.401415962027},4842722.9695914742,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V783","v":699828.97362644214},-1066729.1555668395,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V783","v":175789.26671281082},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V783","v":-51759.471903835038},6333802.9750370374,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA783","v":866196.11550638604},-529666.13220235158,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA783","v":229914.98532469358},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA783","v":-67696.273189567146},8447074.6314029377,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF783","v":382385.2609138923},-1758733.6600378852,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF783","v":306626.05824176926},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF783","v":-90283.11650265244},8501623.790166704,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK783","v":487689.60768681555},-928810.92709670344,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK783","v":308606.17494039016},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK783","v":-90866.142966924715},8802880.1512184013,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP783","v":1337630.7431984814},-655558.89609148668,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP783","v":319541.68273928354},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP783","v":-94085.998873120043},13816368.029308967,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU783","v":2198168.1556781232},-626926.41045639699,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU783","v":501529.66001923382},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU783","v":-147670.62194482487},180401.65621589089,-208913.76956047778,-144921.37569585766,387247.01268188423,-242870.38713142159,498748.69543916092,-1160005.457384876,-223381.28743642243,907527.53097315819,1925100.783296135,{"$f":"BI783*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":26834303.459097289},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ783:BI783)+Monte_Carlo!BJ783/(1+Analise_Fundamentalista!$C$10)^10","v":13623868.808092913},{"$f":"(BK783+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":86.019436814804038},0.93798776798684691]
["Tent770",{"$f":"B$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":2409201.5455523259},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B795","v":285140.19226667215},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*B795)","v":-235680.015370932},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B795","v":87453.231521880909},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B795","v":-25749.769394347786},2997312.0167611386,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G795","v":149262.84955936717},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*G795)","v":-13050.271169682474},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G795","v":108801.4501024379},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G795","v":-32035.548614432231},3600706.7567797834,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L795","v":426086.912922805},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*L795)","v":-632931.24422690843},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L795","v":130704.48266330987},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L795","v":-38484.687516043101},5158065.6086743772,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q795","v":582168.12021297484},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*Q795)","v":-234105.18158881567},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q795","v":187236.10181689326},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q795","v":-55129.883255089684},5117818.044635972,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V795","v":675831.67340177624},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*V795)","v":-364161.74442864367},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V795","v":185775.12834933912},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V795","v":-54699.713560658587},5813298.1052433895,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA795","v":248239.65291828717},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AA795)","v":-23358.012430458151},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA795","v":211020.82805903626},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA795","v":-62133.068902833744},6192229.3352818303,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF795","v":917203.98746134934},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AF795)","v":-354983.98119723768},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF795","v":224775.90830651534},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF795","v":-66183.121007365931},8324602.3201839691,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK795","v":1160692.2386168747},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AK795)","v":-363080.32641295524},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK795","v":302180.35322890914},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK795","v":-88974.12109008382},9948864.406140456,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP795","v":624816.72941097093},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AP795)","v":-334525.30076191283},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP795","v":361140.53799120168},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP795","v":-106334.38479511699},11052543.88410523,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU795","v":1110721.0758786569},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AU795)","v":-268551.17305040616},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU795","v":401203.74361656338},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU795","v":-118130.61334035134},{"$f":"SUM(C795:F795)","v":111163.63902327325},{"$f":"SUM(H795:K795)","v":212978.47987769038},{"$f":"SUM(M795:P795)","v":-114624.53615683666},{"$f":"SUM(R795:U795)","v":480169.15718596283},{"$f":"SUM(W795:Z795)","v":442745.34376181313},{"$f":"SUM(AB795:AE795)","v":373769.39964403154},{"$f":"SUM(AG795:AJ795)","v":720812.79356326116},{"$f":"SUM(AL795:AO795)","v":1010818.1443427447},{"$f":"SUM(AQ795:AT795)","v":545097.58184514288},{"$f":"SUM(AV795:AY795)","v":1125243.033104463},{"$f":"BI795*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":15684951.810086794},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ795:BI795)+Monte_Carlo!BJ795/(1+Analise_Fundamentalista!$C$10)^10","v":10344885.609516531},{"$f":"(BK795+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":65.875045213096271},{"$f":"_xlfn.NORM.DIST(BL795,$H$7,$H$8,$C$6)","v":0.83296772140645403}]
["Tent782",2459223.5283844229,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B807","v":357638.88712382223},-59474.836625053489,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B807","v":89269.013208504402},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B807","v":-26284.408982701207},3110373.8521959456,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G807","v":506832.41581830662},-249781.247775308,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G807","v":112905.55790895276},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G807","v":-33243.963989693228},3376675.8579816082,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L807","v":507180.45878892631},-201885.47774114649,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L807","v":122572.23399494028},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L807","v":-36090.22450737068},4309967.7055879245,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q807","v":359394.17521532363},-563371.48048055102,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q807","v":156450.42412680297},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q807","v":-46065.334268467028},4944638.050441009,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V807","v":460378.26842828927},-384928.82342275744,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V807","v":179488.75095793745},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V807","v":-52848.749733050528},6093385.7548843203,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA807","v":921934.79875549034},-466779.3028964586,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA807","v":221187.91852753097},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA807","v":-65126.671659636471},7971763.5595107023,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF807","v":995905.41484523239},-789214.21898769995,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF807","v":289372.42112210044},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF807","v":-85202.947716275783},9158279.5923083946,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK807","v":674727.75471392786},-1095426.8720897948,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK807","v":332442.56671130704},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK807","v":-97884.541036536015},9851139.9278045595,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP807","v":1161063.3251836337},-612295.99142469862,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP807","v":357593.17125260661},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP807","v":-105289.8965139361},11809161.524987405,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU807","v":1205941.8626290869},-1097729.836786903,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU807","v":428668.71758014208},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU807","v":-126217.41280649767},361148.65472457197,336712.76196225814,391776.99053534941,-93592.215406891453,202089.44623041875,611216.74272692634,410860.66926335706,-186141.09170109595,801070.60849760566,410663.3306158284,{"$f":"BI807*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":5724305.2046348732},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ807:BI807)+Monte_Carlo!BJ807/(1+Analise_Fundamentalista!$C$10)^10","v":4864979.6971349288},{"$f":"(BK807+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":32.209312894780055},0.50390465446329458]
["Tent788",2378532.0540956897,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B813","v":90920.832331652229},-97380.672319877514,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B813","v":86339.93896984552},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B813","v":-25421.971027329368},3029307.0058158571,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G813","v":251338.25789713775},-36186.282222995149,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G813","v":109962.85778562153},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G813","v":-32377.514022620948},3510756.6466962025,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L813","v":228465.11668091547},-195872.32563834015,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L813","v":127439.32296046955},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L813","v":-37523.292403241365},4609438.3984707166,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q813","v":309539.18989935133},-900245.56428046757,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q813","v":167321.1127526866},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q813","v":-49266.104787784279},3860641.4037183258,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V813","v":290713.19236584782},-512090.13059815933,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V813","v":140140.02569674389},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V813","v":-41262.893112260332},6077549.0450360142,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA813","v":505742.43232191948},-57721.908711095639,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA813","v":220613.05111742756},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA813","v":-64957.407437092741},7602918.8589085378,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF813","v":373789.94748800097},-488332.18698594533,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF813","v":275983.47860837443},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF813","v":-81260.701373139076},7587563.6927882694,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK813","v":846540.66246255056},-61401.357448365408,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK813","v":275426.09107877908},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK813","v":-81096.583934588212},11085811.886815593,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP813","v":1619513.2601165366},-897925.51183955383,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP813","v":402411.36128087668},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP813","v":-118486.18483646956},12298453.377555605,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU813","v":1137536.7506221263},-138887.89700701184,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU813","v":446429.85248536099},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU813","v":-131447.00947242373},54458.127954290867,292737.31943714316,122508.82159980352,-472651.36641621392,-122499.80564782795,603676.16729115869,80180.537737290986,979468.81215837609,1005512.92472139,1313631.6966280518,{"$f":"BI813*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":18310933.062138524},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ813:BI813)+Monte_Carlo!BJ813/(1+Analise_Fundamentalista!$C$10)^10","v":10775422.117310571},{"$f":"(BK813+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":68.520040776233117},0.8510813106889954]
["Tent800",2234066.174759333,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B825","v":342597.65177603404},-100921.47494746371,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B825","v":81095.87459675959},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B825","v":-23877.906320443242},2996542.0818868414,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G825","v":362209.68458103482},-85914.885980275794,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G825","v":108773.50171723825},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G825","v":-32027.319479141155},3566492.9257747638,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L825","v":216730.22575572357},-366566.95941670542,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L825","v":129462.53173991939},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L825","v":-38119.006919455875},4306132.6533421073,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q825","v":352147.89861821377},-539573.78983104753,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q825","v":156311.21297920466},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q825","v":-46024.344874645918},5038418.5720451111,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V825","v":216005.52499336685},-651529.60257309861,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V825","v":182892.95335155915},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V825","v":-53851.084639171328},5449694.0884482171,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA825","v":187174.01087875976},-931575.09707312251,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA825","v":197822.1206608206},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA825","v":-58246.83547391247},6732089.0490185693,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF825","v":1077477.1869618786},-1067326.9903180271,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF825","v":244372.64010419961},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF825","v":-71953.191659895208},8146217.3878734466,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK825","v":1064173.4022255724},-211724.28265851302,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK825","v":295705.03827895515},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK825","v":-87067.526401523122},8660089.0480142683,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP825","v":1289415.0250876027},-116608.71008777694,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP825","v":314358.41219438898},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP825","v":-92559.834328746903},12028459.276860097,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU825","v":1313204.6436696281},-371943.0197971093,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU825","v":436629.15455651545},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU825","v":-128561.28750218077},298894.14510488661,353040.98083885608,-58493.208840518331,-77139.023108275011,-306482.20886734396,-604825.80100745452,182569.64508815587,1061086.6314444914,1394604.8928654678,1249329.4909268534,{"$f":"BI825*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":17414613.806623567},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ825:BI825)+Monte_Carlo!BJ825/(1+Analise_Fundamentalista!$C$10)^10","v":10151816.482036892},{"$f":"(BK825+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":64.688927482502677},0.82440181998900031]
["Tent807",2245150.6202973668,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B832","v":249661.80161096755},-129143.70068227653,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B832","v":81498.236360024646},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B832","v":-23996.377901617303},2970947.1160688922,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G832","v":370259.57074171043},-422673.05262892187,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G832","v":107844.41279331487},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G832","v":-31753.758112436441},4029545.5681889448,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L832","v":194544.75366741774},-157349.9168554949,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L832","v":146271.19186162052},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L832","v":-43068.15647550724},3494692.5653152689,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q832","v":542130.52947475377},-460812.42970745376,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q832","v":126856.20203777769},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q832","v":-37351.59801268499},5001510.7053679358,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V832","v":681204.45136140357},-964137.72360538191,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V832","v":181553.20981061028},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V832","v":-53456.609939647293},5794146.60213417,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA832","v":674523.76476461324},-1349346.8628612561,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA832","v":210325.63473305877},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA832","v":-61928.37586271514},6667188.9423016496,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF832","v":371611.33856826444},-936253.06372522027,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF832","v":242016.78736577363},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF832","v":-71259.533304613797},7489240.5644317046,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK832","v":612417.60692756309},-571220.02272706653,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK832","v":271856.99353939039},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK832","v":-80045.697226505858},9775596.046611866,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP832","v":858079.66727414553},-660251.92784902081,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP832","v":354850.95296696643},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP832","v":-104482.47651063376},12064642.290099505,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU832","v":957762.99452471337},-947039.32324968651,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU832","v":437942.58615372941},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU832","v":-128948.01490098533},178019.95938709838,23677.172793666989,140397.87219803612,170822.70379239271,-154836.67237301535,-526425.83922629931,-393884.47109579603,233008.8805133811,448196.21588145738,319718.24252777093,{"$f":"BI832*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":4456606.3324279012},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ832:BI832)+Monte_Carlo!BJ832/(1+Analise_Fundamentalista!$C$10)^10","v":2373921.6893834728},{"$f":"(BK832+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":16.905529687686442},0.33546600317341568]
["Tent810",2401952.0185695421,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B835","v":362424.08871035796},-318034.25541281269,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B835","v":87190.076053290104},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B835","v":-25672.285778097663},2472976.6045167181,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G835","v":110071.41231401324},-601628.82780025026,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G835","v":89768.245393273712},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G835","v":-26431.403134985099},3740148.9439091422,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L835","v":551202.31132767396},-80036.534949877561,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L835","v":135766.18864529967},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L835","v":-39975.058535044467},4665507.4301421335,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q835","v":653611.8810464351},-449078.76501371054,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q835","v":169356.40034289274},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q835","v":-49865.375794549458},4788098.9800391374,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V835","v":198710.50354031913},-99709.472109218186,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V835","v":173806.43368093422},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V835","v":-51175.645641159506},6876069.6213703202,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA835","v":583981.41547999671},-368826.43682743568,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA835","v":249599.08799178965},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA835","v":-73492.069360753492},7631796.1396720018,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF835","v":1041600.043714322},-694790.3058444598,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF835","v":277031.71449589985},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF835","v":-81569.344426173702},8263042.4888746412,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK835","v":633333.52692162246},-1452268.5528830176,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK835","v":299945.75139998313},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK835","v":-88316.163907922572},10544688.180130718,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP835","v":463002.97739813861},-801437.24937255122,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP835","v":382768.74695080757},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP835","v":-112702.60451016865},12892342.009293299,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU835","v":873786.84000069019},-761130.54660829809,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU835","v":467987.816411398},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU835","v":-137794.54620773843},105907.62357273771,-428220.57322794839,566956.90648805164,324024.14058106783,221631.81947087566,391261.99728359713,542272.10793958837,-607305.43846933451,-68368.129533773681,442849.56359605165,{"$f":"BI835*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":6172954.5171751278},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ835:BI835)+Monte_Carlo!BJ835/(1+Analise_Fundamentalista!$C$10)^10","v":3921232.7961962107},{"$f":"(BK835+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":26.411415804712124},0.43845647636377755]
["Tent822",2316956.1766204801,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B847","v":115361.76769320964},-172474.35820166019,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B847","v":84104.754670323615},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B847","v":-24763.842342260075},2829807.5448459173,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G847","v":204016.07090396315},-178378.7739437191,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G847","v":102721.09232149769},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G847","v":-30245.245294935514},3493679.9589327257,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L847","v":526092.08928409754},-238532.32359768447,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L847","v":126819.44475585723},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L847","v":-37340.775181823927},4372961.5590058789,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q847","v":506715.70950001525},-143890.94913021429,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q847","v":158737.08049126784},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q847","v":-46738.618411824908},5417483.9666218068,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V847","v":540563.16001601925},-1025709.022407673,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V847","v":196652.90372808478},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V847","v":-57902.570706722239},5330935.7353633074,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA847","v":455572.48741213389},-28618.467630087922,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA847","v":193511.23111873752},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA847","v":-56977.535190075942},7314807.1673018504,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF847","v":732608.02603681677},-54553.716341027452,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF847","v":265525.11802963592},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF847","v":-78181.33691216915},7651903.5456237039,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK847","v":771152.6150844089},-507471.486900691,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK847","v":277761.60678375966},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK847","v":-81784.254244462136},10435196.983277088,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP847","v":1474692.9726388848},-408236.63477206812,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP847","v":378794.25216197368},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP847","v":-111532.35245097625},12073625.377924159,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU847","v":845485.08290164615},-540853.37355928961,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU847","v":438268.6693163279},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU847","v":-129044.02697617309},2228.3218196129892,98113.143986806215,377038.43526044633,474823.22244924388,-346395.52937029116,563487.71571070747,865398.0908132561,459658.4807230155,1333718.2375778141,613856.35168251139,{"$f":"BI847*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":8556646.885332929},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ847:BI847)+Monte_Carlo!BJ847/(1+Analise_Fundamentalista!$C$10)^10","v":6668286.0835295683},{"$f":"(BK847+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":43.287902757993095},0.62719789035737072]
["Tent829",2606006.046774724,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B854","v":260855.3282937826},-33917.140149308019,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B854","v":94597.17082481079},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B854","v":-27853.234142493046},3369477.6279974012,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G854","v":408221.03122645157},-722872.32464565651,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G854","v":122310.94059069241},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G854","v":-36013.289158195352},3633312.4420015668,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L854","v":212543.81091242525},-339575.86445179139,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L854","v":131888.05841847838},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L854","v":-38833.180101462363},3937659.6256185309,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q854","v":515342.56525996525},-32713.642638421035,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q854","v":142935.76206993224},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q854","v":-42086.071005680758},4971951.0777830277,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V854","v":770262.45153201337},-159829.50973836373,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V854","v":180480.20495567986},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V854","v":-53140.673900547794},6141234.3151686797,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA854","v":682634.41467690293},-168664.12431062065,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA854","v":222924.80568346937},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA854","v":-65638.081506375282},7059364.2877805773,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF854","v":649433.26373498724},-750032.23954198684,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF854","v":256252.62469065774},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF854","v":-75451.139742387328},9948751.1830950547,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK854","v":1302238.3698909848},-473964.23445725767,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK854","v":361136.42803152587},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK854","v":-106333.17465671466},10356644.345641132,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP854","v":1173694.6647900578},-1354424.2761057788,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP854","v":375942.8169972761},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP854","v":-110692.77457996841},11662983.027196269,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU854","v":498706.74859923776},-2747487.4948563725,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU854","v":423362.48571487976},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU854","v":-124655.043474848},293682.12482679234,-228353.64198670789,-33977.175222350124,583478.61368579569,737772.47284878173,671257.0145433764,80202.509141270813,1083077.3888085382,84520.431101586742,-1950073.3040171028,{"$f":"BI854*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-27182399.623713501},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ854:BI854)+Monte_Carlo!BJ854/(1+Analise_Fundamentalista!$C$10)^10","v":-11730227.587315235},{"$f":"(BK854+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-69.743132117630793},1.9517409771072822E-3]
["Tent840",2361077.0051870411,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B865","v":89809.342377298381},-500459.51749623317,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B865","v":85706.326378880723},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B865","v":-25235.409846927287},3095705.7008954198,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G865","v":354252.47728290234},-32655.174668625037,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G865","v":112373.10879358048},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G865","v":-33087.189429205653},3835391.5599131724,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L865","v":386879.62523839151},-778477.73656628584,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L865","v":139223.46458949242},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L865","v":-40993.020441612956},3931996.0301268846,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q865","v":592611.63127893733},-533293.5088898401,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q865","v":142730.17539799458},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q865","v":-42025.537972185906},5446858.4220749941,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V865","v":465768.34555420937},-513098.97051251191,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V865","v":197719.18689493701},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V865","v":-58216.527608916862},6469633.1716897469,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA865","v":339489.01715555304},-115376.98888865774,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA865","v":234845.57722866346},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA865","v":-69148.038919608778},7067450.3679873608,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF865","v":657457.03220744722},-1160962.6063264846,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF865","v":256546.14676884745},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF865","v":-75537.564517024075},8432541.6442312095,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK865","v":420985.08378849312},-199237.52131855825,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK865","v":306098.51554025471},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK865","v":-90127.786588899951},9255515.2963826172,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP865","v":1364366.2027855327},-1470760.5389794027,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP865","v":335972.19110337785},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP865","v":-98923.805253110404},12101906.473035,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU865","v":966716.58042892267},-765725.25909131416,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU865","v":439295.26385881717},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU865","v":-129346.29794170031},-350179.25858698133,400883.22197865212,-293367.66718001489,160022.7598149059,92172.034327717614,389809.56657595001,-322496.99186721398,437718.29142128961,130654.04965639739,510940.28725472535,{"$f":"BI865*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":7122082.561410781},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ865:BI865)+Monte_Carlo!BJ865/(1+Analise_Fundamentalista!$C$10)^10","v":3959773.5784135251},{"$f":"(BK865+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":26.648190610377121},0.4411086814938931]
["Tent847",2332820.6985236225,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B872","v":178106.58538617505},-464691.35369061574,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B872","v":84680.631648960276},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B872","v":-24933.403822623412},3397830.3686567713,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G872","v":489134.77910884633},-95907.17449037249,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G872","v":123340.13584326115},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G872","v":-36316.32587798508},3964029.9345617159,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L872","v":486191.79509293655},-239598.07404249147,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L872","v":143892.99569680309},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L872","v":-42367.919311563797},4481077.0850530826,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q872","v":467830.14074608946},-433107.97768576391,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q872","v":162661.63887783006},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q872","v":-47894.167173946364},4421106.6488630157,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V872","v":551925.13591128879},-883306.6895942369,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V872","v":160484.7315741301},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V872","v":-47253.19759411877},5636616.9805902531,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA872","v":487678.35146847559},-82465.18023278132,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA872","v":204607.36077218264},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA872","v":-60244.684668417489},6771450.2613852005,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF872","v":813231.58250669728},-1483066.5050171146,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF872","v":245801.43929471806},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF872","v":-72373.88794551474},9928016.2200599071,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK872","v":1494052.6136477275},-2156642.6761634289,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK872","v":360383.75562590751},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK872","v":-106111.5574501588},8340110.505402741,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP872","v":1320782.7286678078},-401324.83477965172,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP872","v":302743.29530194792},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP872","v":-89139.874010940708},11786888.420446653,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU872","v":700871.84376483818},-147634.72645117261,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU872","v":427860.21113878209},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU872","v":-125979.35580098089},-226837.54047810379,480251.41458374989,348118.79743568442,149489.63476420924,-218150.01970293678,549575.84733945946,-496407.37116121396,-408317.86433995271,1133061.3151791631,855117.97265146673,{"$f":"BI872*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":11919633.180019174},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ872:BI872)+Monte_Carlo!BJ872/(1+Analise_Fundamentalista!$C$10)^10","v":6921873.056939709},{"$f":"(BK872+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":44.845811105825923},0.64382005746204019]
["Tent859",2308379.4453304368,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B884","v":105068.65966029571},-131860.32989441845,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B884","v":83793.422117597249},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B884","v":-24672.173443373795},2845234.0938365376,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G884","v":282381.62150262232},-213896.68022021413,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G884","v":103281.07102604027},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G884","v":-30410.125680220179},3474969.8152968413,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L884","v":475532.4658726966},-366775.32327577885,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L884","v":126140.27263502849},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L884","v":-37140.79943265982},4442923.4268580368,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q884","v":401202.49013287603},-64788.4402863348,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q884","v":161276.67351048754},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q884","v":-47486.377339224186},5530966.4207076682,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V884","v":893021.53488520964},-546601.04679729359,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V884","v":200772.27985465407},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V884","v":-59115.481693107009},6796579.1201868914,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA884","v":496210.20095930528},-439451.04006687959,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA884","v":246713.60868574388},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA884","v":-72642.467517232682},7457953.6472748127,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF884","v":1155274.1630147328},-34825.179113108745,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF884","v":270721.28863550682},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF884","v":-79711.299756382476},8113070.4375170711,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK884","v":1024440.0971400799},-523016.47860966815,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK884","v":294501.81477566966},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK884","v":-86713.24872418298},10132859.775788741,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP884","v":357165.89909644227},-1060780.5815637722,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP884","v":367819.50998941885},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP884","v":-108300.94435789733},10625296.055138426,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU884","v":565675.2833543201},-1172729.6998849811,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU884","v":385694.78656279022},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU884","v":-113564.14894867722},32329.578440100719,141355.8866282283,197756.61579928643,450204.34601780458,488077.28624946316,230830.30206093687,1311458.9727807483,709212.1845818985,-444096.11683580838,-334923.77891654806,{"$f":"BI884*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4668558.8604488857},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ884:BI884)+Monte_Carlo!BJ884/(1+Analise_Fundamentalista!$C$10)^10","v":-305813.34758949466},{"$f":"(BK884+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":0.44261154982064299},0.18607648065800539]
["Tent871",2249830.1888872567,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B896","v":359046.72726380237},-149217.88884074049,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B896","v":81668.103175887227},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B896","v":-24046.393564390368},3048039.3883242267,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G896","v":417134.32506691292},-277637.19994468038,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G896","v":110642.83717027916},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G896","v":-32577.727462915187},3236374.7758248602,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L896","v":508803.82428748859},-218923.88014669801,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L896","v":117479.3504031644},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L896","v":-34590.673538717507},4177962.3742367565,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q896","v":450552.63827476476},-618649.57664397184,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q896","v":151658.67358767168},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q896","v":-44654.44905324201},4293055.2431364479,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V896","v":614480.00770055794},-366122.21290100843,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V896","v":155836.50724753458},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V896","v":-45884.572302404013},5438789.3761797436,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA896","v":811718.63138428656},-1232301.8793696181,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA896","v":197426.28315670855},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA896","v":-58130.284898580452},6528831.7280024793,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF896","v":937153.4424833376},-287865.65251156571,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF896","v":236994.46554418694},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF896","v":-69780.758575772576},9960002.7783704791,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK896","v":773631.89613768831},-223983.29424512325,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK896","v":361544.85727582418},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK896","v":-106453.43274977275},9575890.2490843125,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP896","v":1330374.6873358237},-418764.54624264274,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP896","v":347601.69755299692},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP896","v":-102348.00243869808},12851384.01289868,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU896","v":492219.00936106325},-1143332.5607827527,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU896","v":466501.05448067305},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU896","v":-137356.78334644399},267450.54803455877,217562.23482959653,372768.62100523751,-61092.713834777409,358309.72974468005,-281287.24972720345,816501.49694018625,804740.02641861641,1156863.8362074797,-321969.28028746042,{"$f":"BI896*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4487983.9261962492},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ896:BI896)+Monte_Carlo!BJ896/(1+Analise_Fundamentalista!$C$10)^10","v":-8722.1859748335555},{"$f":"(BK896+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":2.2677873249116347},0.20028342571237048]
["Tent878",2410630.9895736789,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B903","v":321242.00699178921},-268613.47342703881,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B903","v":87505.119874342636},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B903","v":-25765.047424523353},3210739.7834606259,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G903","v":459900.79175291996},-372720.92985664448,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G903","v":116548.80852864594},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G903","v":-34316.684364576591},3531298.4460882582,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L903","v":304965.8976135829},-585345.79394162353,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L903","v":128184.98358874947},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L903","v":-37742.8450588782},4527221.9763401849,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q903","v":407812.28429314698},-247701.59598314346,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q903","v":164336.68340398563},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q903","v":-48387.368048553028},5262285.0671432316,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V903","v":225189.05412606796},-747886.90109294769,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V903","v":191019.23421915653},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V903","v":-56243.790485861267},6309088.2619094169,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA903","v":925895.80936388287},-99782.324599632833,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA903","v":229017.84928676568},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA903","v":-67432.120045195086},7556309.1779393144,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF903","v":893843.15343304025},-149555.37973310909,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF903","v":274291.56236812146},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF903","v":-80762.532783334987},7157046.4390975181,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK903","v":869121.22991218464},-192481.35216037373,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK903","v":259798.45497224899},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK903","v":-76495.17562846691},10157451.242124317,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP903","v":851003.97546323657},-105003.05638380216,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP903","v":368712.17220893217},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP903","v":-108563.78022913399},11689997.731157389,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU903","v":1031328.1848339738},-4799.1046673686487,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU903","v":424343.11067104765},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU903","v":-124943.77913440276},114368.60601456968,169411.98606034485,-189937.75779816933,276060.00366543618,-387922.40323358448,987699.21400582069,937816.80328471761,859943.15709559305,1006149.3110592326,1325928.4117032499,{"$f":"BI903*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":18482339.040849388},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ903:BI903)+Monte_Carlo!BJ903/(1+Analise_Fundamentalista!$C$10)^10","v":11624519.661644606},{"$f":"(BK903+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":73.73646074707635},0.88282710844551548]
["Tent880",2258903.8813276272,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B905","v":255344.27698829866},-238702.3997125568,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B905","v":81997.475256529884},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B905","v":-24143.374030107785},3309448.3499577232,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G905","v":258583.07109799507},-542711.4853879204,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G905","v":120131.89734701402},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G905","v":-35371.690671225871},3561918.2697404549,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L905","v":411742.63556892972},-130368.23277832639,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L905","v":129296.47321565854},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L905","v":-38070.112571799749},4196598.3788484652,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q905","v":246011.51891842677},-577305.73004660336,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q905","v":152335.15448606698},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q905","v":-44853.632397644804},4793618.5711020129,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V905","v":521757.37814962026},-711387.61146005557,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V905","v":174006.79303900406},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V905","v":-51234.639541973876},5683721.0989984721,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA905","v":687433.79413635086},-17397.465220839491,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA905","v":206317.22493045242},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA905","v":-60748.137851392108},6931431.5908261379,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF905","v":702634.50581264857},-685346.64587452542,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF905","v":251608.70945383175},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF905","v":-74083.78322103055},9235303.7186027318,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK905","v":930010.98953120434},-786719.76295642741,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK905","v":335238.51741207956},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK905","v":-98707.782036668112},10556658.020728646,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP905","v":1607604.6973640127},-2373390.0259295306,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP905","v":383203.24826640863},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP905","v":-112830.53927579784},13039741.676928479,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU905","v":762669.96120536048},-1417767.4095279928,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU905","v":473338.37634431239},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU905","v":-139369.96751585454},74495.978502163955,-199368.20761413721,372600.76343446213,-223812.68903975442,-66858.079813405144,815605.41599457164,194812.78617092437,379821.96195018839,-495412.61957490712,-321129.03949417453,{"$f":"BI905*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4476271.6685205027},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ905:BI905)+Monte_Carlo!BJ905/(1+Analise_Fundamentalista!$C$10)^10","v":-1702282.1296600502},{"$f":"(BK905+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-8.1365766624894036},0.12795458342753058]
["Tent892",2666585.1991752642,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B917","v":189807.43151198802},-179680.23043731699,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B917","v":96796.174328716137},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B917","v":-28500.709737591646},2938152.629855596,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G917","v":162786.32298829441},-149527.23679484881,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G917","v":106653.98362363949},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G917","v":-31403.247604522541},3534385.223526407,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L917","v":390288.42502542731},-169320.57157541913,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L917","v":128297.03260451293},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L917","v":-37775.836822207733},3781241.2203273852,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q917","v":298569.26666739391},-88380.65306040601,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q917","v":137257.82489715252},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q917","v":-40414.256593675949},5420932.068891881,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V917","v":529654.52504957712},-41166.664324814592,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V917","v":196778.06871757793},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V917","v":-57939.424343341576},6055464.0078032333,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA917","v":221075.17094305033},-481936.49350252858,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA917","v":219811.37145810088},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA917","v":-64721.360512392916},7086178.7976574143,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF917","v":1160134.2251464927},-953469.23851990502,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF917","v":257225.9826667615},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF917","v":-75737.735709016066},8147803.8724623583,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK917","v":1138979.3366684068},-1971844.1533371108,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK917","v":295762.62715287739},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK917","v":-87084.482895838664},10724515.472671872,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP917","v":1195489.2535861814},-2880.6738864191261,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP917","v":389296.41910741379},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP917","v":-114624.6152785467},13025964.524499673,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU917","v":1765513.973776876},-1162312.9016217289,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU917","v":472838.27019782044},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU917","v":-139222.71603388226},78422.665665795517,88509.822212562547,311489.04923231335,307032.18191046448,627326.5050989989,-105771.31161377029,388153.23358433309,-624186.6724116652,1467280.3835286296,936816.62631908525,{"$f":"BI917*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":13058444.448363729},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ917:BI917)+Monte_Carlo!BJ917/(1+Analise_Fundamentalista!$C$10)^10","v":8275872.3423400335},{"$f":"(BK917+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":53.16408850516688},0.72739177736193106]
["Tent899",2695101.1503451196,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B924","v":374162.67460671673},-229254.07822101846,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B924","v":97831.294069664305},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B924","v":-28805.49086644316},2956039.8181321109,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G924","v":264974.73956009455},-24767.013169116664,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G924","v":107303.28273292712},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G924","v":-31594.427530537385},3662905.7887879615,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L924","v":330823.08535301726},-314152.95361470338,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L924","v":132962.28726944176},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L924","v":-39149.476534512316},4765581.9325116789,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q924","v":681882.76410330134},-519016.428573935,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q924","v":172989.07218859938},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q924","v":-50934.981350393122},5259268.6221893374,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V924","v":722904.61834802607},-455705.75499842776,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V924","v":190909.73824966702},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V924","v":-56211.550442641594},5982127.8369371817,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA924","v":441972.52702649363},-885373.88114247436,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA924","v":217149.29233835387},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA924","v":-63937.536721663775},6449051.3412031839,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF924","v":1030227.0260986972},-79410.524744780036,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF924","v":234098.46348468951},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF924","v":-68928.05840792392},8263964.8930685138,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK924","v":599106.49294663325},-1516779.3296702632,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK924","v":299979.23437183013},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK924","v":-88326.022649431528},9929817.5544817187,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP924","v":1218526.0195167246},-1583411.6926674503,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP924","v":360449.14347879589},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP924","v":-106130.81027939983},11573070.046122372,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU924","v":1821469.1117777599},-1055555.9535562946,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU924","v":420098.67378299951},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU924","v":-123694.04520034273},213934.39958891939,315916.58159336762,110482.94247324333,284920.42636757263,401897.05115662375,-290189.59849929065,1115986.9064306829,-706019.62500123132,-110567.3399513296,1062317.7868041219,{"$f":"BI924*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":14807826.22314964},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ924:BI924)+Monte_Carlo!BJ924/(1+Analise_Fundamentalista!$C$10)^10","v":8617360.2749740537},{"$f":"(BK924+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":55.26201527869349},0.74682403858436719]
["Tent911",2365623.4202730013,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B936","v":305538.47939785681},-65377.05388042891,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B936","v":85871.359765913483},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B936","v":-25284.002352710202},2934193.1864239322,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G936","v":281558.01752198342},-220187.86904504496,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G936","v":106510.25711650423},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G936","v":-31360.928706179013},3419164.1312923408,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L936","v":440272.53148765734},-281132.67052973475,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L936","v":124114.54447936951},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L936","v":-36544.343110164686},4308128.211722861,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q936","v":207441.65067090688},-691430.54382406862,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q936","v":156383.65109855158},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q936","v":-46045.67358756005},5576890.0281699635,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V936","v":637291.34921897389},-886876.1931654478,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V936","v":202439.29185003255},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V936","v":-59606.317465686407},5940008.4473189069,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA936","v":880843.26242976193},-1125914.6452860385,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA936","v":215620.37221183005},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA936","v":-63487.36078196147},7138490.8666294441,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF936","v":303955.40136464022},-464935.42472503078,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF936","v":259124.89373447406},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF936","v":-76296.851950269411},7850303.9708381156,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK936","v":542318.25958026457},-938875.83350626752,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK936","v":284963.4776078703},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK936","v":-83904.776376138107},10644762.842632122,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP936","v":597266.42010517523},-748193.48841885151,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP936","v":386401.42460924858},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP936","v":-113772.21177751645},9681467.5891630743,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU936","v":1192105.3103709868},-1998752.4672539921,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU936","v":351434.12061549147},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU936","v":-103476.42283395957},300748.78293063119,136519.47688726365,246710.06232712738,-373650.91564217024,-106751.86956212777,-92938.371426408004,21848.018423814079,-195498.87269427074,121702.14451805585,-558689.45910147345,{"$f":"BI936*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-7787666.2951945104},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ936:BI936)+Monte_Carlo!BJ936/(1+Analise_Fundamentalista!$C$10)^10","v":-3813368.8761689477},{"$f":"(BK936+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-21.10601125590664},6.6230174512129897E-2]
["Tent919",2492348.4438921111,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B944","v":126220.01090886205},-33387.118508922831,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B944","v":90471.436853958468},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B944","v":-26638.451149536475},3108096.5173220038,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G944","v":366927.1159839179},-309473.11075916345,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G944","v":112822.89139466659},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G944","v":-33219.623623505948},3571212.3281390294,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L944","v":328643.0315714702},-50593.936117141442,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L944","v":129633.84450881951},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L944","v":-38169.448329301114},4198007.0268853372,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q944","v":621796.12146199122},-40410.204351453976,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q944","v":152386.2879510645},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q944","v":-44868.688158410951},4305405.4763769154,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V944","v":558983.49917268788},-14740.982956303023,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V944","v":156284.81669218099},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V944","v":-46016.572739850002},5745440.7800896913,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA944","v":555669.18262368767},-325840.01998009911,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA944","v":208557.62925440431},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA944","v":-61407.803522836475},6796723.3896630127,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF944","v":410492.665563841},-347228.65942369052,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF944","v":246718.84562074422},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF944","v":-72644.00948276381},7572052.6333174827,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK944","v":635351.40372550266},-939778.69817731169,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK944","v":274863.04467132816},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK944","v":-80930.800293459426},10479094.28000393,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP944","v":1066469.9230954386},-778361.9210394416,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP944","v":380387.70973754447},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP944","v":-112001.53082662447},10264145.956160279,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU944","v":556701.46220793342},-713021.53275035531,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU944","v":372585.15558218863},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU944","v":-109704.14322080393},156665.87810436121,137057.27299591509,369513.49163384712,688903.51690319087,654510.76016871585,376978.98837515636,237338.84227813088,-110495.05007394029,556494.18096691696,106560.9418189628,{"$f":"BI944*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1485370.882640895},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ944:BI944)+Monte_Carlo!BJ944/(1+Analise_Fundamentalista!$C$10)^10","v":2883805.9488896481},{"$f":"(BK944+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":20.037997154887439},0.3684727146913786]
["Tent929",2407596.3294435502,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B954","v":274607.10446582572},-327686.8721896896,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B954","v":87394.962699887765},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B954","v":-25732.612695811968},2939513.7712870012,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G954","v":349034.81913143181},-44551.652011075144,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G954","v":106703.39261432955},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G954","v":-31417.795610286728},3480752.9480320942,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L954","v":372559.53797377797},-870833.92766085616,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L954","v":126350.19846998055},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L954","v":-37202.610091292583},3959721.4895906211,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q954","v":504905.50478762772},-282314.52449334116,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q954","v":143736.6005474425},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q954","v":-42321.870252422712},4977584.987086799,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V954","v":440973.41131117055},-50623.854573778794,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V954","v":180684.7140286653},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V954","v":-53200.889645315438},5559113.4982085712,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA954","v":283554.46069091745},-116460.74252162896,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA954","v":201794.00960154683},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA954","v":-59416.320265998977},7888581.3933366751,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF954","v":645027.46878729446},-1041896.1720258192,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF954","v":286352.93557912525},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF954","v":-84313.889015206238},8407410.4733601175,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK954","v":1145977.7235724914},-756400.80616040761,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK954","v":305186.26222186256},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK954","v":-89859.182305569964},11499000.035245007,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP954","v":754508.07589552086},-281868.87188027072,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP954","v":417409.95650982449},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP954","v":-122902.37805956323},12314723.795987086,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU954","v":1987383.0338818317},-1829084.6944056535,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU954","v":447020.46337579191},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU954","v":-131620.90921249887},8582.582280211911,379768.76412439957,-409126.80130839022,324005.71058930637,517833.38112074166,309471.40750483633,-194829.65667460574,604903.9973283764,767146.78246551147,473697.89363947121,{"$f":"BI954*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":6602954.5757560451},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ954:BI954)+Monte_Carlo!BJ954/(1+Analise_Fundamentalista!$C$10)^10","v":4775140.2890004478},{"$f":"(BK954+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":31.657385632843379},0.497650992283169]
["Tent941",2471311.1608837405,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B966","v":148773.33062378434},-313346.97632014594,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B966","v":89707.790331765747},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B966","v":-26413.602719088958},3182710.0565174194,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G966","v":421771.89184099919},-70535.371434494606,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G966","v":115531.33856878114},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G966","v":-34017.100045320876},3367077.4786925172,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L966","v":301445.9578776831},-30824.449763591285,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L966","v":122223.81595255883},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L966","v":-35987.636139988193},4474172.6510520242,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q966","v":503345.65583371901},-298623.85703760199,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q966","v":162411.01017209273},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q966","v":-47820.371943466809},5161537.4473457048,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V966","v":249192.39108702523},-574093.20597212517,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V966","v":187362.1284300219},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V966","v":-55166.990588565423},6162856.0340370899,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA966","v":929213.12958682736},-183951.76899398869,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA966","v":223709.66703705388},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA966","v":-65869.176441458156},6806352.5513539547,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF966","v":798655.01668804977},-221099.36212569501,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF966","v":247068.38105428824},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF966","v":-72746.92685531007},7641453.5080497973,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK966","v":887662.49150607444},-546277.21830792702,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK966","v":277382.27382299083},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK966","v":-81672.563274403146},10219599.610250466,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP966","v":613555.64999860805},-1297046.6393034158,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP966","v":370968.13773264561},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP966","v":-109228.02774733673},11681250.592382507,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU966","v":703194.38670330844},-2239920.8281148104,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU966","v":424025.59238211665},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU966","v":-124850.28890452583},-101279.45808368482,432750.75892996485,356857.68792666245,319312.43702474295,-192705.67704364346,903101.85118843429,751877.10876133293,537094.98374673515,-421750.87931949884,-1237551.1379339111,{"$f":"BI966*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-17250433.364122361},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ966:BI966)+Monte_Carlo!BJ966/(1+Analise_Fundamentalista!$C$10)^10","v":-7008704.8219291475},{"$f":"(BK966+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-40.736517023167998},1.9603186240769257E-2]
["Tent948",2231429.3922460522,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B973","v":358652.1456480301},-255188.19410967649,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B973","v":81000.160250223285},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B973","v":-23849.724144574488},2562624.0158349071,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G973","v":250358.96246907613},-489144.15189184877,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G973","v":93022.417229507322},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G973","v":-27389.56297532938},3445597.7187443348,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L973","v":266898.75342858856},-337545.40700283798,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L973","v":125074.07509550281},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L973","v":-36826.867742614282},4423154.453966938,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q973","v":211802.32272442678},-44933.757459646178,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q973","v":160559.06623251332},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q973","v":-47275.084724852153},4177798.2429098557,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V973","v":228246.52521096592},-97113.923964901347,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V973","v":151652.71567395626},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V973","v":-44652.694802409038},6250784.3290616786,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA973","v":301341.93038019678},-641478.93442514993,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA973","v":226901.43551167799},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA973","v":-66808.962207535384},7470304.4307500543,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF973","v":580709.76697593532},-679075.99292836466,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF973","v":271169.61805349635},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF973","v":-79843.306074788721},7260462.2905539656,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK973","v":1012164.3649075829},-691281.84173596627,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK973","v":263552.41670166492},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK973","v":-77600.493833014698},10211908.521767536,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP973","v":1616748.9228611274},-656578.16423607781,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP973","v":370688.95372539863},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP973","v":-109145.82468085084},10473751.706214016,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU973","v":760644.51820680627},-557688.35571078665,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU973","v":380193.7760488356},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU973","v":-111944.42890282879},160614.38764400239,-173152.3351685947,17600.553778639107,280152.54677244177,238132.62211761181,-180044.53074081056,92960.086026278281,506834.44604026683,1221713.8876695973,471205.50964202645,{"$f":"BI973*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":6568212.816205401},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ973:BI973)+Monte_Carlo!BJ973/(1+Analise_Fundamentalista!$C$10)^10","v":4574413.8883455154},{"$f":"(BK973+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":30.424225541828026},0.48368292828603981]
["Tent951",2586009.2828522213,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B976","v":91261.951486644088},-438211.1099762136,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B976","v":93871.294806579157},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B976","v":-27639.506876466567},2686505.7661723625,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G976","v":392123.47945311281},-85339.388243335168,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G976","v":97519.284423369929},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G976","v":-28713.622603817759},3698507.2149387775,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L976","v":213646.71348443493},-230184.57130170282,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L976","v":134254.60744473978},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L976","v":-39529.987876614767},4563323.6220561583,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q976","v":201960.32427563533},-40471.98168163334,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q976","v":165647.16138659714},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q976","v":-48773.225783726295},4999746.3413076326,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V976","v":424344.84815193451},-299827.32654244709,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V976","v":181489.16396980488},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V976","v":-53437.752253056329},6745211.7242858931,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA976","v":1067424.2032796887},-139809.96572253807,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA976","v":244848.98894286709},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA976","v":-72093.44802931117},6651146.4186234949,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF976","v":236324.51011518639},-4416.5225948073112,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF976","v":241434.44898067217},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF976","v":-71088.069324782613},9373731.5658196751,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK976","v":1190666.6135144799},-1761279.8124413241,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK976","v":340263.40318557905},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK976","v":-100187.31169668048},10248205.593131373,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP976","v":1094672.0621597301},-858916.42295654211,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP976","v":372006.52559538517},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP976","v":-109533.77114345976},11179102.327054806,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU976","v":522209.88143065886},-971884.66949100513,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU976","v":405797.77388055302},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU976","v":-119483.28170754359},-280717.37055945693,375589.75302932976,78186.761750857142,278362.27819687279,252568.93332623597,1100369.7784707067,402254.3671762686,-330537.10743794561,498228.39365511335,-163360.29588733683,{"$f":"BI976*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2277106.6278946023},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ976:BI976)+Monte_Carlo!BJ976/(1+Analise_Fundamentalista!$C$10)^10","v":362707.36712510767},{"$f":"(BK976+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":4.5496600631864279},0.21893362656102688]
["Tent960",2352503.9379624021,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B985","v":291522.94215922052},-229686.19655909514,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B985","v":85395.126830535301},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B985","v":-25143.780109911619},2825449.9474900747,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G985","v":150693.75279245438},-111086.45594115187,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G985","v":102562.91295657774},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G985","v":-30198.670890550991},3397547.1174255703,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L985","v":288062.17013013258},-409770.80894410203,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L985","v":123329.85391581227},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L985","v":-36313.298462575374},4549666.8986380668,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q985","v":550832.08372050442},-4548.2259167212023,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q985","v":165151.42677397517},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q985","v":-48627.261458181412},4816006.4249130255,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V985","v":422101.11368350254},-509639.53665044083,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V985","v":174819.46484150519},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V985","v":-51473.922998325717},5645223.5979383793,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA985","v":517896.77986529708},-460807.84855733084,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA985","v":204919.77817908471},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA985","v":-60336.672992262284},7307095.9697914822,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF985","v":245619.80235224756},-543492.28588145482,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF985","v":265245.20407124161},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF985","v":-78098.918918534357},8495201.7559089139,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK985","v":922478.81146263878},-1066072.7812601177,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK985","v":308373.05718823499},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK985","v":-90797.503669608152},9588086.8999372069,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP985","v":1461822.81793741},-139638.2913321371,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP985","v":348044.43200699013},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP985","v":-102478.36137335225},11904723.018124839,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU985","v":857805.75446781714},-894357.59528816945,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU985","v":432137.56866043172},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU985","v":-127238.78290142027},122088.09232074906,111971.53891732926,-34692.083360732548,662808.02311957697,35807.118876241184,201672.03649478866,-110726.19837650005,73981.583721147967,1567750.5972389106,268346.94493865914,{"$f":"BI985*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3740533.1789831528},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ985:BI985)+Monte_Carlo!BJ985/(1+Analise_Fundamentalista!$C$10)^10","v":3509364.7354415851},{"$f":"(BK985+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":23.881109608669597},0.41030933227667438]
["Tent969",2614070.6419228003,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B994","v":397743.98769323784},-168076.93423090526,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B994","v":94889.913002366244},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B994","v":-27939.429282831181},2932446.8874565838,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G994","v":304027.53849646117},-94769.219969391939,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G994","v":106446.86703269},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G994","v":-31342.264100975754},3004251.6130100768,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L994","v":393531.47138248169},-369727.68163536617,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L994","v":109053.3551863223},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L994","v":-32109.719662275835},4158411.1959722601,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q994","v":268821.44384003762},-140114.35635405584,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q994","v":150948.97218371605},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q994","v":-44445.484248023458},5463733.0401288923,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V994","v":577023.35128151497},-43091.220096091813,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V994","v":198331.73003489774},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V994","v":-58396.885090551288},6751947.5772036156,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA994","v":678262.34138575476},-174796.78180359944,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA994","v":245093.4982101795},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA994","v":-72165.441449548583},8149039.9154563369,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF994","v":1156715.1757982306},-99488.423561655116,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF994","v":295807.49511102849},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF994","v":-87097.693837910003},8523573.7356081326,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK994","v":501781.67650194082},-1045538.1577561122,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK994","v":309402.95081168483},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK994","v":-91100.746018038772},10177008.575055426,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP994","v":1187016.3625774651},-32511.300392778623,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP994","v":369422.09702528152},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP994","v":-108772.81081599968},11800870.014160652,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU994","v":906315.68376436539},-69098.175157800579,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU994","v":428367.7384373481},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU994","v":-126128.79237035617},296617.53718186764,284362.9214587835,100747.42527116198,235210.57542167438,673866.97612976958,676393.61634278623,1265936.5535096938,-325454.27646052529,1415154.3483939683,1139456.4546735568,{"$f":"BI994*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":15883075.082845584},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ994:BI994)+Monte_Carlo!BJ994/(1+Analise_Fundamentalista!$C$10)^10","v":11055007.368129622},{"$f":"(BK994+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":70.237669210866741},0.86211395628036591]
["Tent981",2881540.4579082713,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1006","v":347688.60835944244},-311128.17591196968,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1006","v":104598.98021829721},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1006","v":-30798.171464152321},2971732.5600747382,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1006","v":137987.13250655154},-151646.10541479749,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1006","v":107872.92415493904},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1006","v":-31762.153010762839},3575529.5912237554,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1006","v":283842.1012365981},-156434.72868133264,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1006","v":129790.55975283321},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1006","v":-38215.591637257916},4051167.9859297401,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1006","v":247955.4754360338},-5497.4222838748092,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1006","v":147056.07858404503},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1006","v":-43299.258880202935},4879955.4668689249,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1006","v":314452.7092137757},-230403.02976565305,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1006","v":177140.79423883031},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1006","v":-52157.416285300329},6639202.4653432947,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1006","v":617889.33229579951},-457411.19510682521,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1006","v":241000.88736627414},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1006","v":-70960.411245204421},7724285.9646363612,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1006","v":641843.53561078862},-342018.7338582247,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1006","v":280389.0650218277},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1006","v":-82557.884246992166},9167366.2053513918,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1006","v":436376.86702922662},-415718.43815873167,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1006","v":332772.40780561732},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1006","v":-97981.659598851722},9619455.8366632871,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1006","v":1562389.6064466843},-493956.08380774333,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1006","v":349183.11419452465},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1006","v":-102813.63547623238},11305518.752140736,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1006","v":1368152.9048208978},-1794259.9338717139,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1006","v":410386.64894234191},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1006","v":-120834.43217464752},110361.24120161767,62451.798235930255,218982.34067084076,346214.87285600108,209033.05740165262,330518.61331004405,497655.98252739944,255449.17707726054,1314803.0013572334,-136554.81228312169,{"$f":"BI1006*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1903460.4854979541},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1006:BI1006)+Monte_Carlo!BJ1006/(1+Analise_Fundamentalista!$C$10)^10","v":1084130.3186308302},{"$f":"(BK1006+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":8.9817127958447323},0.25787166376211035]
["Tent988",2487478.631041714,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1013","v":406148.53307290783},-166012.41741676818,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1013","v":90294.66423339452},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1013","v":-26586.402138476005},3108032.0055788732,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1013","v":389274.27669737855},-438150.00267204142,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1013","v":112820.54963939986},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1013","v":-33218.934116016666},3670575.2814322961,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1013","v":434585.7316830632},-261571.26321226472,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1013","v":133240.68735478065},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1013","v":-39231.448782673891},4198913.4474413283,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1013","v":606551.66936967429},-261521.8529089496,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1013","v":152419.19072206164},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1013","v":-44878.376065316937},5278228.7829873012,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1013","v":349517.52614886966},-233192.82927886059,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1013","v":191597.98591205853},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1013","v":-56414.198398404624},5766523.7797611058,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1013","v":769843.17642087047},-750665.70623663953,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1013","v":209322.93527657742},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1013","v":-61633.140577215454},8057588.2839456499,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1013","v":754729.80047119164},-854021.95036328572,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1013","v":292487.83066937036},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1013","v":-86120.250324940149},9112643.2068143357,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1013","v":1263449.5920437677},-1519713.5746654167,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1013","v":330785.98077983875},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1013","v":-97396.775118971738},9362127.0363773461,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1013","v":778152.57912158954},-89224.31214989064,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1013","v":339842.16254595888},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1013","v":-100063.28141053794},11982080.089506187,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1013","v":1961781.0151776655},-1287415.3015835229,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1013","v":434945.60515943565},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1013","v":-128065.58244949841},303844.37775105814,30725.889548720326,267023.70704290527,452570.6311174694,251508.48438366293,166867.2648835929,107075.43045233614,-22874.776960782037,928707.14810711995,981245.73630407988,{"$f":"BI1013*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":13677749.281700112},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1013:BI1013)+Monte_Carlo!BJ1013/(1+Analise_Fundamentalista!$C$10)^10","v":8627469.3368058354},{"$f":"(BK1013+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":55.324120171562015},0.74738798394322659]
["Tent1000",2301334.0276526087,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1025","v":253266.45007490698},-315284.28163816076,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1025","v":83537.675750306007},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1025","v":-24596.8713662911},2793016.6478437702,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1025","v":398575.85395235231},-390964.45296208892,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1025","v":101385.59474165997},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1025","v":-29852.020778138478},4000448.1424483992,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1025","v":515501.8701306592},-144368.54584211615,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1025","v":145214.96478311959},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1025","v":-42757.160492555369},4297810.4474279983,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1025","v":289966.67998120573},-534200.37160244293,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1025","v":156009.11961473586},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1025","v":-45935.396366566056},4927578.07930071,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1025","v":279080.88159174495},-381026.51046080189,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1025","v":178869.47956130255},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1025","v":-52666.411180450843},6933260.842185148,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1025","v":698858.54781495454},-351863.80748554127,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1025","v":251675.11068244898},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1025","v":-74103.334429083596},6500455.6626957376,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1025","v":809321.79022973741},-102488.64534196274,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1025","v":235964.42361451453},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1025","v":-69477.472559990099},8071762.6951058544,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1025","v":960112.18204632425},-567689.02475832147,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1025","v":293002.35717844061},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1025","v":-86271.74774505003},9926558.6287564505,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1025","v":1133555.8618988777},-747792.83666481858,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1025","v":360330.84553627187},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1025","v":-106095.97857922352},10645576.248939721,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1025","v":1465612.5759790591},-1229843.5911845115,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1025","v":386430.95099332015},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1025","v":-113780.90553951541},-3077.027179238863,79144.974953784869,473591.12857910735,-134159.96837306739,24257.439511794772,524566.51658277865,873320.09594229911,599153.76672139333,639997.8921911075,508419.03024835233,{"$f":"BI1025*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":7086938.3361346638},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1025:BI1025)+Monte_Carlo!BJ1025/(1+Analise_Fundamentalista!$C$10)^10","v":5481070.1501770634},{"$f":"(BK1025+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":35.994256761995544},0.54668383166178458]
["Tent1009",2392211.7387444773,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1034","v":296552.31592633465},-61807.193394402981,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1034","v":86836.507067664206},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1034","v":-25568.180764635894},2952478.8807132728,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1034","v":166906.18585672003},-677642.17175693531,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1034","v":107174.0218642798},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1034","v":-31556.367901390931},3752857.7771959519,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1034","v":330189.60134141211},-681829.00763886003,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1034","v":136227.51515484645},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1034","v":-40110.89172301942},4218763.9830660699,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1034","v":447260.78807145299},-81405.555446147046,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1034","v":153139.75870070531},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1034","v":-45090.540429745066},4849501.7293336103,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1034","v":542008.32613167807},-42966.546368966054,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1034","v":176035.33348387637},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1034","v":-51831.923916188236},6311166.4003273146,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1034","v":419755.55896043172},-63416.913914647674,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1034","v":229093.28503456785},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1034","v":-67454.331381199416},6655374.4532272797,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1034","v":986522.64085328847},-938572.28755920299,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1034","v":241587.9252598859},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1034","v":-71133.258950465766},7100540.8904550355,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1034","v":895268.73947641999},-31400.455371398559,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1034","v":257747.32195814949},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1034","v":-75891.239087860275},11257074.311034031,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1034","v":1495664.0035538005},-1821654.0301566103,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1034","v":408628.13150660723},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1034","v":-120316.65349845556},10880544.250878097,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1034","v":423928.75777216617},-665725.20238803735,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1034","v":394960.21294389706},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1034","v":-116292.26532015874},296013.44883496,-435118.33193732641,-255522.78286562089,473904.45089626621,623245.1893304002,517977.59869915247,218405.01960350561,1045724.3669753105,-37678.548594658118,36871.503007867141,{"$f":"BI1034*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":513958.07912562898},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1034:BI1034)+Monte_Carlo!BJ1034/(1+Analise_Fundamentalista!$C$10)^10","v":1756786.3718383764},{"$f":"(BK1034+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":13.114166708678146},0.29717213231407902]
["Tent1018",2643942.4101558942,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1043","v":407483.04216426791},-349921.26364386152,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1043","v":95974.248461173964},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1043","v":-28258.701510106475},2501920.3555659456,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1043","v":262449.23906523216},-326317.24772089685,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1043","v":90818.894130525572},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1043","v":-26740.756628594187},3812839.4770573694,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1043","v":611060.51128594601},-310543.98870944371,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1043","v":138404.8313261483},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1043","v":-40751.981690010289},4242471.6606144337,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1043","v":200591.71262693245},-533511.97227505932,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1043","v":154000.33967505788},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1043","v":-45343.930284517868},5171600.3148306496,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1043","v":519484.10408752679},-777674.78170189203,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1043","v":187727.4072426474},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1043","v":-55274.543448832163},5970549.4374207566,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1043","v":601748.96149053099},-487383.54076666635,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1043","v":216729.00020653449},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1043","v":-63813.785714590922},7969859.361207216,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1043","v":265816.6702435608},-870360.4419630355,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1043","v":289303.29934380599},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1043","v":-85182.595468334388},9025897.6817044038,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1043","v":1074763.5640046676},-605662.90639662917,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1043","v":327637.14646793529},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1043","v":-96469.630907356914},10679974.060605945,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1043","v":584583.18993754417},-423313.53064774931,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1043","v":387679.58035479713},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1043","v":-114148.55253846021},9697928.1147023607,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1043","v":646247.98267862643},-283899.69702562114,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1043","v":352031.63233202533},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1043","v":-103652.35445642132},125277.32547147389,210.12884626669984,398169.3722126403,-224263.85025758689,-125737.81382055,267280.63521580817,-400423.06784400309,700268.17316861684,434800.68710613169,610727.56352860935,{"$f":"BI1043*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":8513034.1812555455},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1043:BI1043)+Monte_Carlo!BJ1043/(1+Analise_Fundamentalista!$C$10)^10","v":5057300.5085826982},{"$f":"(BK1043+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":33.390833355343595},0.51728679142207112]
["Tent1021",2275511.357532877,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1046","v":348323.0759177368},-152817.01673769322,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1046","v":82600.321234382209},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1046","v":-24320.876274906179},3040829.0901511153,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1046","v":282858.13119972503},-225980.12696105652,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1046","v":110381.10569470419},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1046","v":-32500.663127818414},3653844.0219411151,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1046","v":507728.38203295536},-366528.26722533646,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1046","v":132633.34808396033},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1046","v":-39052.623530643708},4452448.2175027551,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1046","v":536988.40852285479},-330430.5086343229,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1046","v":161622.42030904317},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1046","v":-47588.179184355708},4291220.2897600653,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1046","v":461181.83451321337},-339787.07405876461,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1046","v":155769.89903754363},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1046","v":-45864.960150660852},6001394.441685617,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1046","v":514060.07385925081},-118236.68942782919,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1046","v":217848.66381635083},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1046","v":-64143.45997876949},7159941.1973948935,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1046","v":943915.29637374275},-24537.290209814215,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1046","v":259903.53375573541},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1046","v":-76526.115073424255},7718331.3293806566,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1046","v":825086.93311995629},-1401946.5194648602,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1046","v":280172.91370123485},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1046","v":-82494.240553526615},10901320.26504788,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1046","v":389425.84767596645},-225397.51291997003,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1046","v":395714.37549233396},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1046","v":-116514.32128504604},12696190.59007266,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1046","v":1901281.7343947007},-180023.01771085101,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1046","v":460867.583772449},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1046","v":-135698.0616605531},253785.50413951962,134758.4468055543,234780.83936093556,320592.14101321931,231299.69934133152,549528.58826900297,1102755.4248462396,-379180.91319719568,443228.38896328432,2046428.2387957454,{"$f":"BI1046*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":28525507.258423693},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1046:BI1046)+Monte_Carlo!BJ1046/(1+Analise_Fundamentalista!$C$10)^10","v":16482873.430406794},{"$f":"(BK1046+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":103.58369537153841},0.9791728512400204]
["Tent1037",2302932.4546682835,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1062","v":314782.33893872489},-152057.76212043242,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1062","v":83595.698130430523},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1062","v":-24613.955502370667},2971835.9515114143,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1062","v":136926.14767377859},-11744.14633051543,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1062","v":107876.67723041988},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1062","v":-31763.25806801995},3559075.7750284541,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1062","v":518928.09223733086},-105174.15684214998,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1062","v":129193.29158330103},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1062","v":-38039.731724886464},4513491.5006909091,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1062","v":505876.55495630024},-298268.44075935049,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1062","v":163838.27160938986},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1062","v":-48240.615452326172},5552050.6270625358,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1062","v":702606.05853498576},-389958.69055433507,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1062","v":201537.62967904354},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1062","v":-59340.831644630562},6407671.991484534,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1062","v":727253.51657650759},-422192.6144161626,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1062","v":232596.4065655203},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1062","v":-68485.792083252833},7363762.8837909251,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1062","v":424322.03670387733},-1266160.1788534222,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1062","v":267302.1945952485},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1062","v":-78704.580147030909},9573832.74900016,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1062","v":830198.0685805534},-741267.94481209025,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1062","v":347527.01096998859},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1062","v":-102326.0116871175},10506434.241781902,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1062","v":413142.83611074399},-554449.63859854848,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1062","v":381380.14144654048},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1062","v":-112293.74287186938},11005847.420533163,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1062","v":1738156.1702215169},-625932.88089579728,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1062","v":399508.67719608889},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1062","v":-117631.51721004539},221706.31944635231,201295.42050566306,504907.49525359552,323205.77035401342,454844.16601506365,469171.51664261252,-653240.52770132723,334131.12305133423,127779.5960868666,1394100.4493117633,{"$f":"BI1062*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":19432600.533902053},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1062:BI1062)+Monte_Carlo!BJ1062/(1+Analise_Fundamentalista!$C$10)^10","v":11391066.311021237},{"$f":"(BK1062+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":72.30224305491808},0.87461973344325716]
["Tent1040",2170716.3141970281,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1065","v":95559.712150913285},-86846.526827732581,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1065","v":78796.295288892259},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1065","v":-23200.817139733179},3047401.2692581462,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1065","v":422670.78567323444},-192693.31182972397,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1065","v":110619.67365599058},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1065","v":-32570.907187198511},3671228.1480713976,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1065","v":140375.79740890308},-89537.188089592732,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1065","v":133264.38620116719},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1065","v":-39238.426681817764},3506334.9030176378,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1065","v":262406.44081723894},-552320.08370104327,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1065","v":127278.81510492471},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1065","v":-37476.032397014751},4263586.6772704767,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1065","v":480173.64904641995},-524346.79684567708,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1065","v":154766.80790334634},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1065","v":-45569.609539395766},6150042.5400091857,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1065","v":209176.22842363873},-472824.88183994713,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1065","v":223244.54137668925},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1065","v":-65732.224629782824},7188281.018940934,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1065","v":342518.40205889515},-308568.53739831247,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1065","v":260932.26004869753},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1065","v":-76829.013712533429},7493469.4398682052,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1065","v":696594.59533742245},-1054222.529259234,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1065","v":272010.50034055783},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1065","v":-80090.89583908701},9225587.9291984309,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1065","v":415416.22899427771},-752487.87635373604,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1065","v":334885.83742075186},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1065","v":-98603.938779093151},12869935.707357472,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1065","v":870710.92037458404},-9029.0859801328297,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1065","v":467174.47494797391},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1065","v":-137555.06557611888},64308.663472339787,308026.24031230254,144864.56883865976,-200110.86017589437,65024.050564693447,-106136.33666940198,218053.11099674678,-165708.32942034071,-100789.74871779961,1191301.2437663062,{"$f":"BI1065*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":16605748.313961154},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1065:BI1065)+Monte_Carlo!BJ1065/(1+Analise_Fundamentalista!$C$10)^10","v":8709513.5390748363},{"$f":"(BK1065+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":55.828157685348003},0.75194032376517828]
["Tent1050",2606508.510637925,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1075","v":215687.98131832079},-1601.6470170239088,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1075","v":94615.410099412387},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1075","v":-27858.604522829344},2720565.1027309052,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1075","v":153651.46212784463},-83223.68111469406,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1075","v":98755.627248666031},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1075","v":-29077.651949443094},3784584.0507086753,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1075","v":419584.75315634336},-116124.60151812385,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1075","v":137379.16855136567},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1075","v":-40449.985074591772},4596190.8950951509,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1075","v":576676.72326572193},-376350.03332726879,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1075","v":166840.23269434154},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1075","v":-49124.51424397884},5459155.90877904,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1075","v":762501.57511595078},-235876.47278321302,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1075","v":198165.58165748877},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1075","v":-58347.964286493225},6394843.2638580585,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1075","v":456280.6972741714},-145223.90573249367,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1075","v":232130.7279304885},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1075","v":-68348.677453464188},6282173.8923673648,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1075","v":562366.38832407398},-442317.09550417186,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1075","v":228040.86643733497},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1075","v":-67144.456769209923},8537089.1927237902,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1075","v":650497.80133534095},-746388.0065390052,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1075","v":309893.55750353332},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1075","v":-91245.200476251237},10677531.928685784,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1075","v":1459901.0619829572},-328674.25668981625,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1075","v":387590.93176140107},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1075","v":-114122.45080617019},11859772.5364496,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1075","v":1661658.8713232952},-424410.62413766392,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1075","v":430505.88081421482},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1075","v":-126758.34798743846},280843.13987787993,140105.7563123735,400389.33511499339,318042.40838881588,666442.71970373334,474838.84201870201,280945.70248802716,122758.15182361782,1404695.2862483717,1540995.7800124073,{"$f":"BI1075*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":21480199.244031072},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1075:BI1075)+Monte_Carlo!BJ1075/(1+Analise_Fundamentalista!$C$10)^10","v":13589321.821191879},{"$f":"(BK1075+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":85.807197839899985},0.93724751597740585]
["Tent1058",2450798.1888178349,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1083","v":135253.02405955864},-18800.626799000816,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1083","v":88963.176126037171},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1083","v":-26194.35817258562},3297097.1552880616,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1083","v":451179.86626215524},-571290.74813658698,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1083","v":119683.55300280097},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1083","v":-35239.679957935565},4069096.498885022,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1083","v":501643.40958486532},-12184.703154660254,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1083","v":147706.87776571407},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1083","v":-43490.88048821425},4544616.2292149905,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1083","v":381046.3907751817},-35170.464710969332,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1083","v":164968.08911872079},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1083","v":-48573.279435311058},5417030.2890801616,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1083","v":497918.64538402163},-447537.23712095752,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1083","v":196636.43538106792},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1083","v":-57897.72175911205},6106437.1632618252,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1083","v":253089.4161854781},-128792.53474662437,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1083","v":221661.68040130683},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1083","v":-65266.166321929311},6592697.9667948838,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1083","v":951132.97463742958},-967795.22313668055,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1083","v":239312.78921364294},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1083","v":-70463.366854861888},8203054.2257582359,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1083","v":965793.25861142948},-22874.731497989091,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1083","v":297768.19698466262},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1083","v":-87675.003792254138},11130515.997741623,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1083","v":388167.40764090052},-1744413.4298861539,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1083","v":404034.10594913055},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1083","v":-118963.98651705113},13344746.892019799,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1083","v":1982304.2513245167},-1626755.2639663646,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1083","v":484409.96632399055},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1083","v":-142629.89152145467},179221.2152140094,-35667.008829566337,593674.7037077049,462270.73574762209,189120.12188501997,280692.39551823126,152187.17385953007,1153011.7203058489,-1071175.9028131741,697329.0621606881,{"$f":"BI1083*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":9720187.0298076402},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1083:BI1083)+Monte_Carlo!BJ1083/(1+Analise_Fundamentalista!$C$10)^10","v":6389810.2786425324},{"$f":"(BK1083+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":41.577090190340797},0.60866858437534765]
["Tent1070",2789801.0484107896,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1095","v":300542.14619587595},-264612.99527784652,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1095","v":101268.86952943634},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1095","v":-29817.652153389456},2999450.2939051464,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1095","v":271368.42006107542},-535526.31875646987,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1095","v":108879.06886641307},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1095","v":-32058.402718714646},3743916.5276927082,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1095","v":389361.73696299328},-436584.60779191734,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1095","v":135902.95070969008},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1095","v":-40015.326819688315},4433301.9366929606,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1095","v":459932.33902952715},-338977.27542560041,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1095","v":160927.41655083411},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1095","v":-47383.541960657349},4427574.2700364906,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1095","v":280826.18301601039},-450446.05182068481,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1095","v":160719.50411647878},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1095","v":-47322.324128614993},6745217.6244457141,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1095","v":239105.52113610058},-1101737.2123737305,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1095","v":244849.20311674714},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1095","v":-72093.511090766144},8094634.0257831821,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1095","v":319573.3009168178},-147288.56756337552,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1095","v":293832.57903373969},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1095","v":-86516.198646955818},8000708.176053605,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1095","v":771006.96034771472},-670406.78272471519,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1095","v":290423.1012764909},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1095","v":-85512.310460361492},10353054.281665567,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1095","v":608607.08402808872},-900322.96760030242,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1095","v":375812.49884410494},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1095","v":-110654.40364348431},13073703.683639934,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1095","v":1746597.8345478142},-607462.65660787967,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1095","v":474571.18612785573},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1095","v":-139732.95659105404},107380.36829407631,-187337.23254769601,48664.753061077703,234498.93819410354,-56222.688816810631,-689875.99921164894,379601.11374022614,305510.96843912895,-26557.78837159308,1473973.4074767362,{"$f":"BI1095*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":20545963.125706144},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1095:BI1095)+Monte_Carlo!BJ1095/(1+Analise_Fundamentalista!$C$10)^10","v":10510943.698760442},{"$f":"(BK1095+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":66.895220973622585},0.84011587469869875]
["Tent1082",2448566.6492522666,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1107","v":220029.30987158499},-332804.66556892684,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1107","v":88882.171966531227},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1107","v":-26170.507270898364},3022092.7032377464,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1107","v":279331.56184868672},-388054.36710070464,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1107","v":109700.98095144916},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1107","v":-32300.40688807243},3906397.8278325889,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1107","v":213284.04767737092},-15859.473399701288,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1107","v":141800.96899103382},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1107","v":-41751.942013722059},3669992.0484493729,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1107","v":127700.78250591802},-144563.60749439042,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1107","v":133219.51618743644},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1107","v":-39225.215134500628},4528058.5449757511,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1107","v":158535.86636895916},-82710.411669650886,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1107","v":164367.05057301937},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1107","v":-48396.309371659911},5404503.1571710892,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1107","v":269468.15213348286},-569928.52876243193,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1107","v":196181.70457236003},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1107","v":-57763.830612301732},6855234.8422412043,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1107","v":242273.77357219788},-598351.08774839109,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1107","v":248842.79229446637},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1107","v":-73269.385310534723},8361717.5905650686,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1107","v":1372663.2493754511},-550951.34860601649,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1107","v":303527.62545676727},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1107","v":-89370.812539616774},10491519.555302259,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1107","v":1132811.1497512441},-1598407.3333344122,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1107","v":380838.74318445299},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1107","v":-112134.33332053947},13796023.683822567,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1107","v":1654228.676060278},-2165011.9738124697,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1107","v":500791.16690342623},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1107","v":-147453.17969483093},-50063.691001708983,-31322.231188641184,297473.60125498136,77131.476064463408,191796.19590066772,-162042.50266889078,-180503.90719226154,1035868.7136865852,-196891.77371925456,-157445.31054359648,{"$f":"BI1107*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2194656.6527830265},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1107:BI1107)+Monte_Carlo!BJ1107/(1+Analise_Fundamentalista!$C$10)^10","v":-503907.32222284423},{"$f":"(BK1107+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-0.77437626539155047},0.17695999761851619]
["Tent1089",2435784.6168940584,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1114","v":123997.25092642351},-281370.18479642097,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1114","v":88418.188354530721},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1114","v":-26033.891724464498},{"$f":"G$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":3156487.0755095137},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1114","v":354081.22647944669},-71126.625989864115,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1114","v":114579.45289798206},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1114","v":-33736.826394063894},{"$f":"L$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":3917169.7290465585},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1114","v":195184.72672685192},-421388.68050593545,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1114","v":142191.98549711867},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1114","v":-41867.073092195118},{"$f":"Q$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":3725930.3752911482},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1114","v":214473.76761056125},-111838.27517591945,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1114","v":135250.05923489199},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1114","v":-39823.089155933383},{"$f":"V$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":5590976.4438837348},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1114","v":556965.54198605241},-1419352.4256814229,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1114","v":202950.62415305391},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1114","v":-59756.874382309739},{"$f":"AA$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":5796054.298705657},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1114","v":774386.18895207427},-382177.49504210299,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1114","v":210394.88349734244},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1114","v":-61948.765500469133},{"$f":"AF$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":8561051.3984564878},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1114","v":1081661.2785828062},-125144.56004874788,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1114","v":310763.37776808743},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1114","v":-91501.31075184689},{"$f":"AK$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":8257784.6169071561},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1114","v":415868.98270291352},-736416.84301444155,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1114","v":299754.89235984441},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1114","v":-88259.967285054838},{"$f":"AP$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":10298334.857744344},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1114","v":892566.86959147942},-704547.68109895859,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1114","v":373826.20157571696},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1114","v":-110069.55736942963},{"$f":"AU$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":12779415.084858852},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1114","v":2026548.7558886916},-2691291.3829559423,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1114","v":463888.60583026102},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1114","v":-136587.57277375233},-94988.637239931224,363797.22699350072,-125879.04137415998,198062.46251360039,-719193.1339246264,540654.81190684461,1175778.7855502986,-109052.93523673846,451775.83269880817,-337441.59401074197,{"$f":"BI1114*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4703655.1083324961},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1114:BI1114)+Monte_Carlo!BJ1114/(1+Analise_Fundamentalista!$C$10)^10","v":-1403326.8887515082},{"$f":"(BK1114+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-6.299948939950534},0.13919359617506996]
["Tent1099",2672777.8919983921,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1124","v":226930.27111640666},-257228.64824362757,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1124","v":97020.967061480536},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1124","v":-28566.897812400064},2438333.6811726796,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1124","v":212487.68843496349},-433864.74618274719,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1124","v":88510.718557715241},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1124","v":-26061.136359711822},3872361.0683074221,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1124","v":194273.5029199355},-3931.2704551053489,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1124","v":140565.44570469682},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1124","v":-41388.153973521796},4325755.9014729261,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1124","v":292078.03971839667},-524446.44788200478,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1124","v":157023.53049583751},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1124","v":-46234.079969274877},5300898.1576536186,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1124","v":712140.88176416536},-57608.770281071338,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1124","v":192420.876829927},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1124","v":-56656.490775748221},5332951.5560280634,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1124","v":795580.72506227379},-846015.87983324728,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1124","v":193584.40475239509},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1124","v":-56999.080468159322},7301450.5391642582,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1124","v":1188624.4503697678},-90435.098335258357,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1124","v":265040.27677796688},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1124","v":-78038.580032793907},7636148.7062153732,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1124","v":772106.32177684898},-134366.71621805665,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1124","v":277189.71124396543},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1124","v":-81615.865060768294},11588984.694403367,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1124","v":468144.6014047772},-1809617.8837807185,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1124","v":420676.37033282808},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1124","v":-123864.14243607808},11287085.253286747,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1124","v":1052798.8931645073},-1824217.8608975958,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1124","v":409717.51893700374},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1124","v":-120637.41323055068},38155.69212185956,-158927.47554978027,289519.52419600519,-121578.95763704547,790296.49753727275,86150.169513262284,1285191.0487796825,833313.45174198947,-1044661.0544791913,-482338.86202663532,{"$f":"BI1124*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-6723402.4867919628},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1124:BI1124)+Monte_Carlo!BJ1124/(1+Analise_Fundamentalista!$C$10)^10","v":-2095133.6929236522},{"$f":"(BK1124+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-10.55005524791215},0.11416715741159655]
["Tent1107",2739705.6898063603,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1132","v":196458.93651669947},-98784.387645819268,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1132","v":99450.424326172768},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1132","v":-29282.228317981164},3106970.7386226607,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1132","v":429034.98180433403},-436413.13777260331,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1132","v":112782.02599450204},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1132","v":-33207.591196434551},4630725.7912837239,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1132","v":154135.89147594266},-363716.37792695157,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1132","v":168093.83817933677},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1132","v":-49493.626415002967},4846447.7793080341,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1132","v":598056.55802404974},-17196.293835798573,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1132","v":175924.47609249872},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1132","v":-51799.283015286594},4806565.7768193455,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1132","v":770166.63156235416},-273660.58330404013,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1132","v":174476.77239015035},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1132","v":-51373.020476577694},6176360.5217545098,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1132","v":314318.51094615937},-331403.61946228874,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1132","v":224199.87554331863},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1132","v":-66013.513657725649},6740715.6641605599,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1132","v":457412.55044965033},-782846.81574712181,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1132","v":244685.78342450649},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1132","v":-72045.393722014138},8341120.5289867576,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1132","v":934401.82905732619},-509889.48871580709,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1132","v":302779.958829123},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1132","v":-89150.66923661175},10516873.272870788,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1132","v":1381561.5919911263},-1417184.2214935466,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1132","v":381759.07487548748},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1132","v":-112405.31620359645},10054969.925510056,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1132","v":1123476.4464432346},-1664846.6558106428,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1132","v":364992.13378994656},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1132","v":-107468.45041958857},167842.74487907178,72196.278829798219,-90980.274686675111,704985.45726546331,619609.80017188669,141101.25336946361,-152793.87559497915,638141.62993403035,233731.12916947072,-283846.52599705022,{"$f":"BI1132*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3956584.4450875744},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1132:BI1132)+Monte_Carlo!BJ1132/(1+Analise_Fundamentalista!$C$10)^10","v":-447587.44308533031},{"$f":"(BK1132+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-0.42837580378518869},0.1795227178581861]
["Tent1110",2686219.4930549297,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1135","v":115801.99338205218},-177436.02804868083,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1135","v":97508.892802434944},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1135","v":-28710.562890207952},2910927.8986191615,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1135","v":414491.29508046235},-48138.134061515317,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1135","v":105665.73474577525},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1135","v":-31112.2671539847},4063354.0830741385,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1135","v":468448.81236562371},-308570.32381903927,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1135","v":147498.42994185677},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1135","v":-43429.505015842631},4125141.5885314313,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1135","v":495580.04152615299},-32883.165959558217,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1135","v":149741.29626820941},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1135","v":-44089.895600397293},4995771.5318367854,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1135","v":404124.88402209559},-290167.81706257735,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1135","v":181344.87968045138},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1135","v":-53395.269121061945},6252085.5678936942,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1135","v":924266.47200177447},-311142.4305447886,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1135","v":226948.67005751812},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1135","v":-66822.86996876575},6944603.7938945377,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1135","v":234579.34770475765},-760433.11081165425,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1135","v":252086.85613554902},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1135","v":-74224.568948174463},8549846.3786380719,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1135","v":1038843.1544657466},-1381201.949963175,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1135","v":310356.63919771079},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1135","v":-91381.550461589752},10043410.378134519,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1135","v":860219.36147939821},-840780.04601241113,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1135","v":364572.52598470199},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1135","v":-107344.90090594467},11621597.521175699,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1135","v":696392.83896844322},-1765029.443224902,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1135","v":421860.20532395574},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1135","v":-124212.71135105146},7164.2952455983432,440906.62861073756,263947.41347259859,568348.27623440686,241906.67751890764,773249.84154573816,-347991.475919522,-123383.70676130736,276666.94054574438,-770989.11028355453,{"$f":"BI1135*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-10746946.824043643},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1135:BI1135)+Monte_Carlo!BJ1135/(1+Analise_Fundamentalista!$C$10)^10","v":-3923058.3239011355},{"$f":"(BK1135+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-21.779886983800456},6.3803139830925046E-2]
["Tent1122",3288892.9675006899,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1147","v":405515.84141216817},-363421.72258488974,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1147","v":119385.74365789889},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1147","v":-35151.992838531733},3063209.992543506,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1147","v":272511.15968731022},-755446.89514486794,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1147","v":111193.52516297314},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1147","v":-32739.872286763788},3609983.3402801352,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1147","v":339236.33107273997},-31736.872174762979,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1147","v":131041.21962335626},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1147","v":-38583.836500212754},4308140.8368269494,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1147","v":517533.68871406146},-99412.345552629762,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1147","v":156384.10938571848},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1147","v":-46045.808525842593},5660051.4703967199,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1147","v":601775.12462710578},-382375.3617227475,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1147","v":205458.02512047079},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1147","v":-60495.154667286915},6767834.8873923281,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1147","v":584826.84982893546},-170261.53339739572,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1147","v":245670.20239616113},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1147","v":-72335.246493220038},7853146.8223368526,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1147","v":475307.90783808677},-1088033.8612992412,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1147","v":285066.67219147016},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1147","v":-83935.161036421094},9130741.6239451971,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1147","v":1137459.182409534},-776570.53985763073,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1147","v":331442.94742775027},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1147","v":-97590.212678557713},9954055.2658081893,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1147","v":888160.91330832092},-1169299.2930331142,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1147","v":361328.96450668271},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1147","v":-106389.86518431452},11348260.619073261,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1147","v":601930.64044375997},-1548267.4057456662,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1147","v":411938.16479265678},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1147","v":-121291.26120957332},126327.86964664559,-404482.08258134837,399956.84202112048,528459.64402130758,364362.63335754216,587900.27233448089,-411594.44230610528,594741.37730109575,-26199.280402425065,-655689.86171882285,{"$f":"BI1147*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-9139771.2146220785},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1147:BI1147)+Monte_Carlo!BJ1147/(1+Analise_Fundamentalista!$C$10)^10","v":-3474597.7691874118},{"$f":"(BK1147+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-19.024775266242838},7.4178528410110287E-2]
["Tent1129",2345535.0763642495,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1154","v":339716.35023468384},-231387.5214724587,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1154","v":85142.159424004989},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1154","v":-25069.296271303414},3299422.6304704817,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1154","v":459727.10840233299},-448344.28304364538,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1154","v":119767.96699460752},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1154","v":-35264.534852201316},3614342.8434317401,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1154","v":194474.81113290662},-891046.97364281246,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1154","v":131199.46816804173},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1154","v":-38630.431273919006},4062696.7325994312,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1154","v":256051.80435166371},-83517.673320268485,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1154","v":147474.56833369794},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1154","v":-43422.479193048261},4388255.0380912721,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1154","v":612545.25714582577},-832733.82526113407,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1154","v":159292.22880158626},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1154","v":-46902.076533630105},5216246.3675188031,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1154","v":241684.54107547525},-653919.84867259022,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1154","v":189348.04441577359},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1154","v":-55751.724597586697},6814188.5327314613,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1154","v":570380.46830362407},-1324741.7886119152,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1154","v":247352.82462642249},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1154","v":-72830.678550481316},9524784.1188522,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1154","v":426864.25590593996},-58514.213829416512,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1154","v":345746.56166881678},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1154","v":-101801.7753824587},9949293.9687984344,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1154","v":1530682.0954525617},-366504.70734535618,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1154","v":361156.13097579475},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1154","v":-106338.97600061566},10243171.019394375,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1154","v":717294.1257879145},-2924150.0230300878,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1154","v":371823.77220829373},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1154","v":-109479.9611527739},{"$f":"SUM(C1154:F1154)","v":168401.69191492672},{"$f":"SUM(H1154:K1154)","v":95886.257501093816},{"$f":"SUM(M1154:P1154)","v":-604003.12561578327},{"$f":"SUM(R1154:U1154)","v":276586.22017204488},{"$f":"SUM(W1154:Z1154)","v":-107798.41584735215},{"$f":"SUM(AB1154:AE1154)","v":-278638.98777892801},{"$f":"SUM(AG1154:AJ1154)","v":-579839.17423234996},{"$f":"SUM(AL1154:AO1154)","v":612294.82836288156},{"$f":"SUM(AQ1154:AT1154)","v":1418994.5430823846},{"$f":"SUM(AV1154:AY1154)","v":-1944512.0861866537},{"$f":"BI1154*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-27104880.873443756},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1154:BI1154)+Monte_Carlo!BJ1154/(1+Analise_Fundamentalista!$C$10)^10","v":-13370571.239903053},{"$f":"(BK1154+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-79.820562497100596},{"$f":"_xlfn.NORM.DIST(BL1154,$H$7,$H$8,$C$6)","v":7.5676578222902738E-4}]
["Tent1140",2373260.4848449826,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1165","v":354497.57456882962},-356879.19621465058,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1165","v":86148.582722786494},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1165","v":-25365.628006629155},2911592.6758181932,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1165","v":322192.71059586207},-567245.96432080586,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1165","v":105689.86594160846},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1165","v":-31119.372354296931},3731620.6581418971,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1165","v":333681.94656759273},-446618.78512119525,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1165","v":135456.6146492741},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1165","v":-39883.907426395599},4446366.3667699778,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1165","v":234965.781989988},-111484.67046960104,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1165","v":161401.65110806163},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1165","v":-47523.175800081372},5273821.3562925272,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1165","v":457819.16567966423},-459300.40847417619,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1165","v":191437.99775836282},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1165","v":-56367.091413427617},5638618.0849422039,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1165","v":588937.5128432794},-62943.825928333295,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1165","v":204680.0002084779},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1165","v":-60266.072657185752},6816942.7503131088,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1165","v":484734.07880721136},-402465.95766156079,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1165","v":247452.80182769653},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1165","v":-72860.115883244202},7749695.7671750505,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1165","v":778224.06793183216},-1152631.9816451042,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1165","v":281311.43257901433},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1165","v":-82829.466571407931},9417666.3214375526,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1165","v":634485.8294995738},-196826.02152625794,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1165","v":341858.22050669556},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1165","v":-100656.89043642764},13487300.138402702,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1165","v":844630.45056000724},-1708121.2362188327,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1165","v":489584.60274373507},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1165","v":-144153.51383007885},58401.333070336375,-170482.76013763229,-17364.13133072402,237359.58682836723,133589.66355042325,670407.61446623818,256860.80709010293,-175925.94770566566,678861.13804358372,-518059.69674516923,{"$f":"BI1165*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-7221321.2071865322},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1165:BI1165)+Monte_Carlo!BJ1165/(1+Analise_Fundamentalista!$C$10)^10","v":-2682650.9220457701},{"$f":"(BK1165+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-14.159459877165702},9.5576686823612825E-2]
["Tent1147",2689444.3905543443,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1172","v":331945.11739167763},-84704.986632511369,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1172","v":97625.955531442116},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1172","v":-28745.030893552728},3235751.7055981662,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1172","v":282122.27661616442},-801307.98253972514,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1172","v":117456.73315684474},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1172","v":-34584.01410639086},3532626.4947341965,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1172","v":355127.05717140908},-94925.662350795959,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1172","v":128233.1913221041},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1172","v":-37757.039365884404},4485339.4403017517,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1172","v":369640.76026905008},-164862.19263624924,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1172","v":162816.3609852762},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1172","v":-47939.723621862744},5328724.5969724879,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1172","v":178681.42324034174},-707087.64028408134,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1172","v":193430.96751523111},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1172","v":-56953.902338035106},6395316.4671367351,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1172","v":655764.64768614224},-854017.4975519923,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1172","v":232147.90505540089},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1172","v":-68353.735093961339},7896175.6422872655,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1172","v":962211.07682053489},-955017.31326705194,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1172","v":286628.60434288514},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1172","v":-84395.057051795782},8355405.0331565095,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1172","v":1342038.9218431246},-727080.06645635713,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1172","v":303298.48167858686},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1172","v":-89303.343341010681},10051724.529892989,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1172","v":885565.23023082165},-1437638.5441700525,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1172","v":364874.326985944},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1172","v":-107433.76333046264},11068149.719936995,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1172","v":1053521.7459235152},-1495644.9082902668,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1172","v":401770.23037505284},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1172","v":-118297.40996000977},316121.05539705569,-436312.98687310686,350677.54677683284,319655.20499621431,-391929.15186654363,-34458.679904410514,209427.31084457232,828953.9937243436,-294632.75028374948,-158650.34195170851,{"$f":"BI1172*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2211453.7881660662},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1172:BI1172)+Monte_Carlo!BJ1172/(1+Analise_Fundamentalista!$C$10)^10","v":-552084.86502712523},{"$f":"(BK1172+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-1.0703543872309167},0.17478621920322701]
["Tent1159",2240083.2484447332,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1184","v":127629.43111609813},-526497.03079780517,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1184","v":81314.292412016672},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1184","v":-23942.217361631923},2727712.0922040245,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1184","v":207709.35751537731},-613786.97214979795,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1184","v":99015.060639048417},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1184","v":-29154.039635287147},3797469.5739179379,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1184","v":340080.5845607816},-540706.15731953492,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1184","v":137846.90884755657},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1184","v":-40587.706740832844},3975639.4605256286,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1184","v":221234.23611827384},-84316.126859587166,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1184","v":144314.41770852963},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1184","v":-42492.003000992074},5716057.1532345358,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1184","v":271979.09129853966},-295295.37163561402,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1184","v":207491.01316864742},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1184","v":-61093.748595847646},6257008.5016816221,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1184","v":289276.70319075492},-439764.48996682093,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1184","v":227127.37095081506},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1184","v":-66875.486741329587},7566443.0801682333,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1184","v":730924.19773448131},-1360196.2575530058,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1184","v":274659.41971882002},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1184","v":-80870.844869528548},7940208.6610188531,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1184","v":1155189.8513837934},-912657.83765559795,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1184","v":288226.9885830289},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1184","v":-84865.686036808911},9830908.5724906772,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1184","v":1282477.5142895016},-226670.08291398024,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1184","v":356858.77964326501},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1184","v":-105073.66191337754},10997243.101598883,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1184","v":644968.16958914348},-30027.257527136662,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1184","v":399196.34322086093},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1184","v":-117539.55345186079},-341495.5246313223,-336216.59363065934,-103366.3706520296,238740.52396622422,123080.98423572541,9764.0974334194761,-435483.48496923305,445893.31627441547,1307592.5491054088,896597.70183100691,{"$f":"BI1184*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":12497826.098469475},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1184:BI1184)+Monte_Carlo!BJ1184/(1+Analise_Fundamentalista!$C$10)^10","v":6597618.7389865946},{"$f":"(BK1184+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":42.853758825037133},0.62252169961035242]
["Tent1162",2372936.6738946019,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1187","v":205671.09979229196},-22445.04307391413,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1187","v":86136.828490740096},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1187","v":-25362.167085181936},2983999.9872909808,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1187","v":333123.23085664719},-204395.27451264058,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1187","v":108318.22776787273},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1187","v":-31893.268409747761},3945628.2796959858,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1187","v":310084.33191588789},-250086.59699633927,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1187","v":143225.02161786836},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1187","v":-42171.240718964647},4642438.7131029665,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1187","v":623287.57655622798},-619337.24095882196,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1187","v":168519.01342693984},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1187","v":-49618.815208915337},5256604.8976864563,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1187","v":286590.29365429789},-67182.373845489186,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1187","v":190813.04591768215},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1187","v":-56183.080308291108},5358822.8652734142,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1187","v":442099.18509648863},-101727.74393108946,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1187","v":194523.52485273904},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1187","v":-57275.595419026547},7412224.5203499105,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1187","v":1219322.7723745515},-495749.93287306087,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1187","v":269061.33622030111},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1187","v":-79222.542609810451},7473381.8614425035,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1187","v":818785.70230128721},-356770.90337814286,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1187","v":271281.32778543478},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1187","v":-79876.197939234},9645007.485686902,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1187","v":1307812.1955709264},-88224.263407107443,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1187","v":350110.63073292025},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1187","v":-103086.73386902481},11182325.339266663,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1187","v":989181.84200476832},-1711351.9296030081,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1187","v":405914.76817423583},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1187","v":-119517.72956076023},244000.71812393598,205152.91570213158,161051.51581845235,122850.53381543054,354037.8854181997,477619.37059911166,913411.63311198121,653419.92876934516,1466611.8290277144,-435773.04898476414,{"$f":"BI1187*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-6074313.7903312622},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1187:BI1187)+Monte_Carlo!BJ1187/(1+Analise_Fundamentalista!$C$10)^10","v":-266308.00101722591},{"$f":"(BK1187+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":0.685312144339846},0.18792878356816867]
["Tent1178",2592226.5492734262,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1203","v":265819.57878553832},-187093.31891955037,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1203","v":94096.979552951088},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1203","v":-27705.957596168621},3191078.2344885631,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1203","v":341600.63125358347},-198889.95643895847,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1203","v":115835.10070394902},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1203","v":-34106.539907006845},3684181.8770965235,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1203","v":233890.8310185149},-392109.04393784638,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1203","v":133734.60234626199},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1203","v":-39376.877338139835},4199763.8742690105,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1203","v":618560.38097526913},-567818.13561396976,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1203","v":152450.0609389561},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1203","v":-44887.46550606547},4768621.6016742559,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1203","v":646424.03975990345},-459841.90308567515,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1203","v":173099.41118930088},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1203","v":-50967.469616107534},6684519.4074862907,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1203","v":484864.08770188969},-40016.100040610108,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1203","v":242645.87760812897},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1203","v":-71444.76292262775},6720580.1770113604,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1203","v":509301.05067751207},-92032.826841279675,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1203","v":243954.87179832242},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1203","v":-71830.183769284398},8893641.4272549264,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1203","v":1290701.7195084712},-102923.84425208019,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1203","v":322836.2875020511},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1203","v":-95056.063802802571},11187637.665036552,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1203","v":584414.26452495635},-760559.30805968691,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1203","v":406107.60386966832},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1203","v":-119574.50819091461},13292256.742004139,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1203","v":2049307.6950563393},-39593.319495954915,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1203","v":482504.59097238822},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1203","v":-142068.87193350313},145117.28182277043,224439.23561156719,-63860.487911209319,158304.84079419001,308714.07824742165,616049.10234678083,589392.91186527035,1415558.0989556396,110388.05214402315,2350150.0945992693,{"$f":"BI1203*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":32759137.2670497},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1203:BI1203)+Monte_Carlo!BJ1203/(1+Analise_Fundamentalista!$C$10)^10","v":18865256.199309994},{"$f":"(BK1203+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":118.21983363012517},0.99290962808484229]
["Tent1181",2443992.6761249267,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1206","v":345250.85666520422},-256237.98528505841,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1206","v":88716.138231570949},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1206","v":-26121.62022221521},3061693.5694643371,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1206","v":223865.41829208765},-33964.301344234023,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1206","v":111138.47949903834},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1206","v":-32723.664616357404},3685987.6029583304,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1206","v":314420.71820333099},-200326.92186186832,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1206","v":133800.14960699208},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1206","v":-39396.177103498514},4262198.3768810816,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1206","v":226901.29893568202},-1221212.5822979119,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1206","v":154716.41305132583},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1206","v":-45554.771256171596},5293528.0918467129,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1206","v":700448.88036740141},-412982.68194086332,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1206","v":192153.3458412753},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1206","v":-56577.718829374811},6006694.0319432802,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1206","v":797307.41965872562},-284539.27871765132,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1206","v":218041.03721683705},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1206","v":-64200.102490588928},6713053.0595341921,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1206","v":719181.90334520047},-168017.00649902321,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1206","v":243681.63988518569},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1206","v":-71749.733240104266},9015661.2250102572,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1206","v":472929.52637977246},-1499863.1644987385,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1206","v":327265.56642354687},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1206","v":-96360.222709534646},9763321.410405172,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1206","v":459901.44451238279},-1382860.3284429279,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1206","v":354405.38767002703},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1206","v":-104351.28406129079},10491409.965796482,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1206","v":1304357.9758732989},-142364.38169702521,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1206","v":380834.76512108225},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1206","v":-112133.1620177454},151607.38938950154,268315.93183053454,208497.76884495624,-885149.64156707563,423041.82543843857,666609.0756673225,723096.80349125876,-796028.29440495383,-672904.78032180876,1430695.1972796107,{"$f":"BI1206*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":19942700.877997827},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1206:BI1206)+Monte_Carlo!BJ1206/(1+Analise_Fundamentalista!$C$10)^10","v":10398197.447008187},{"$f":"(BK1206+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":66.202565809086138},0.83528471755915823]
["Tent1192",2725181.4478881932,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1217","v":132433.00196397319},-325778.64285913191,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1217","v":98923.199074514516},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1217","v":-29126.991874309209},2716107.8783882563,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1217","v":362317.96332497586},-176495.26850208637,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1217","v":98593.831456569576},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1217","v":-29030.012722590542},3431959.3488252102,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1217","v":517700.87256061175},-721929.27853915363,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1217","v":124579.00670891632},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1217","v":-36681.099580967282},3992740.544133727,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1217","v":233930.70246894378},-28302.972207390532,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1217","v":144935.18147435694},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1217","v":-42674.780967457737},5091649.5835027844,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1217","v":228897.95103397951},-689454.74667704734,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1217","v":184825.22173223735},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1217","v":-54420.022622875273},4635013.1173659014,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1217","v":276820.02467803087},-243918.24958576707,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1217","v":168249.46671990724},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1217","v":-49539.449753502086},6411036.2073058691,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1217","v":1049491.9865137239},-82074.667633623816,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1217","v":232718.52650424271},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1217","v":-68521.749133733785},9012623.912031766,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1217","v":1127282.5725005963},-954695.9767185091,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1217","v":327155.31295156037},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1217","v":-96327.759626934101},10674406.432796009,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1217","v":997502.75814771303},-398492.56016714213,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1217","v":387477.4772784526},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1217","v":-114089.04521644139},12609701.558888791,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1217","v":1032626.8802239461},-1027666.5448987626,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1217","v":457728.06010653172},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1217","v":-134773.65887979089},-123549.43369495342,255386.51355686854,-116330.49885059285,307888.13076845248,-330151.59653370571,151611.79205866894,1131614.096250609,403414.14910671348,872398.63004258205,327914.73655192426,{"$f":"BI1217*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":4570858.640594447},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1217:BI1217)+Monte_Carlo!BJ1217/(1+Analise_Fundamentalista!$C$10)^10","v":3778127.1643869383},{"$f":"(BK1217+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":25.532248174689684},0.42863366577517281]
["Tent1199",2822134.9606951978,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1224","v":107383.37671762741},-78522.008501369113,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1224","v":102442.58001548382},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1224","v":-30163.240004467189},3182217.7797764707,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1224","v":172128.74853787149},-437334.49734884023,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1224","v":115513.46908339977},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1224","v":-34011.838545891318},3881116.7954192837,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1224","v":632304.10554679146},-349035.03593441925,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1224","v":140883.27574746331},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1224","v":-41481.735996340314},4616698.3747488549,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1224","v":199598.23306176759},-627905.12024230941,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1224","v":167584.64752729586},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1224","v":-49343.700087071556},4306333.3731253101,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1224","v":287435.0629505415},-901092.40791974054,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1224","v":156318.49904196843},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1224","v":-46026.490186290728},6313280.9342199014,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1224","v":862154.19888326374},-1170080.7193557138,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1224","v":229170.0419262487},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1224","v":-67476.931715410203},7086924.0949749835,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1224","v":585406.86383710918},-34635.701719486227,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1224","v":257253.03671667539},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1224","v":-75745.70151581752},8505804.4859838653,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1224","v":1130564.0718905733},-1112702.6582779852,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1224","v":308757.93283706583},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1224","v":-90910.826631269258},10113326.081430605,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1224","v":638254.14982340054},-437561.36216755037,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1224","v":367110.44324557029},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1224","v":-108092.16642229029},12560053.398830609,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1224","v":493063.02644673153},-1479833.6975117496,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1224","v":455925.84806486202},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1224","v":-134243.01474388954},101140.70822727494,-183704.11827346025,382670.60936349526,-310065.93974031752,-503365.33611352136,-146233.41026161157,732278.49731848075,235708.51981838467,459711.0644791302,-665087.83774404565,{"$f":"BI1224*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-9270771.1823901851},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1224:BI1224)+Monte_Carlo!BJ1224/(1+Analise_Fundamentalista!$C$10)^10","v":-4348515.9455032134},{"$f":"(BK1224+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-24.39368047417409},5.5038593489068283E-2]
["Tent1211",2625853.9570236099,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1236","v":404990.14072497905},-209234.70970176824,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1236","v":95317.643503165891},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1236","v":-28065.37044666072},2950650.2528068107,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1236","v":397026.85330026952},-250911.8765945968,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1236","v":107107.64326678702},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1236","v":-31536.823356856501},3652400.6328769042,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1236","v":449867.96945326589},-282242.75455844199,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1236","v":132580.9535309842},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1236","v":-39037.196454557699},4809372.9441179829,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1236","v":740521.81225416635},-494217.69994806388,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1236","v":174578.6716489075},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1236","v":-51403.023740822944},4870531.1424181107,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1236","v":681135.00845742016},-259874.21059587278,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1236","v":176798.69433039555},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1236","v":-52056.688232160071},5750053.1787556661,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1236","v":291376.90565916151},-1120933.3712406151,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1236","v":208725.05782390336},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1236","v":-61457.101267237689},8287963.6209787894,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1236","v":488453.39169088751},-509480.25611321436,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1236","v":300850.38037953654},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1236","v":-88582.523277445871},8749466.88153008,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1236","v":1255963.2176527444},-939355.13667395106,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1236","v":317602.79844418715},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1236","v":-93515.112896555947},9914424.170928726,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1236","v":1113367.9880973815},-980455.55462352978,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1236","v":359890.36866883852},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1236","v":-105966.28436938617},12366658.739243638,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1236","v":829594.79165393382},-1041464.9606210188,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1236","v":448905.68490284757},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1236","v":-132175.99469915463},263007.70407971594,221685.79661560323,261168.97197125037,369479.76021418709,546002.80395978282,-682288.50902478793,191240.99267976382,540695.76652642456,386836.51777330413,104859.52123660798,{"$f":"BI1236*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1461654.495106996},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1236:BI1236)+Monte_Carlo!BJ1236/(1+Analise_Fundamentalista!$C$10)^10","v":2211867.8783468045},{"$f":"(BK1236+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":15.909954159428436},0.32522198973782929]
["Tent1218",{"$f":"B$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":2285990.7188845691},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1243","v":153782.75280710359},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*B1243)","v":-357003.68565976352},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1243","v":82980.718638735067},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1243","v":-24432.880660219758},2896534.726984784,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1243","v":255980.50234305742},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*G1243)","v":-31541.847722346989},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1243","v":105143.26730273415},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1243","v":-30958.431601652974},3739735.4376676637,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1243","v":183240.80997956955},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*L1243)","v":-258638.09056482828},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1243","v":135751.17850339663},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1243","v":-39970.638942013386},4159242.1753989486,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1243","v":444191.66624053335},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*Q1243)","v":-304681.88477294712},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1243","v":150979.13646628772},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1243","v":-44454.365833147865},5210661.9260836169,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1243","v":850357.01964459836},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*V1243)","v":-143571.91691931916},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1243","v":189145.33101030806},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1243","v":-55692.037569982982},6069335.5145154139,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1243","v":214980.77814301109},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AA1243)","v":-250393.47888418779},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1243","v":220314.90263435186},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1243","v":-64869.620461690312},7655574.1155422237,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1243","v":501188.84309984784},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AF1243)","v":-1213856.5291020195},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1243","v":277894.84727644245},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1243","v":-81823.485635925506},8469391.9728600737,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1243","v":433680.98124475015},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AK1243)","v":-801915.81157070771},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1243","v":307436.17046878772},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1243","v":-90521.64631643123},9827449.4943116214,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1243","v":1583341.6390563888},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AP1243)","v":-52295.914037009949},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1243","v":356733.21623185027},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1243","v":-105036.6909652258},13106877.564435354,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1243","v":572171.32374049036},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AU1243)","v":-2145063.8034186042},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1243","v":475775.38719730836},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1243","v":-140087.5221034225},-144673.09487414462,298623.49032179161,20383.258976124511,246034.55210072608,840238.39616560424,120032.58143148485,-516596.32436165464,-151320.30617360107,1782742.2502860031,-1237204.6145842283,{"$f":"BI1243*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-17245603.116894923},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1243:BI1243)+Monte_Carlo!BJ1243/(1+Analise_Fundamentalista!$C$10)^10","v":-7279432.3877595915},{"$f":"(BK1243+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-42.399728382663021},1.7461386476348807E-2]
["Tent1230",2096582.493083287,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1255","v":340168.8554258534},-404420.21567402838,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1255","v":76105.261724917276},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1255","v":-22408.467989233599},2926952.5925676208,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1255","v":350609.63448917255},-342651.03640175489,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1255","v":106247.42591749522},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1255","v":-31283.540568012511},3791011.4274837831,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1255","v":492056.49105548492},-195790.5111890613,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1255","v":137612.48023515966},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1255","v":-40518.681473228557},4086590.7468040143,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1255","v":648597.47208354133},-945822.48007964704,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1255","v":148341.9132679888},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1255","v":-43677.860631271702},4490998.520807201,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1255","v":411845.2182057178},-782024.08632094343,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1255","v":163021.7837646853},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1255","v":-48000.208398766692},5642290.9407535335,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1255","v":500764.212875453},-488617.21717836492,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1255","v":204813.32367832528},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1255","v":-60305.328480483324},6728055.7657709597,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1255","v":324758.23110590508},-154135.89762575852,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1255","v":244226.23323579226},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1255","v":-71910.083554755649},8134220.4530435205,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1255","v":850069.30298402056},-1738401.5340898198,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1255","v":295269.55345155607},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1255","v":-86939.30205023133},9107590.0475490578,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1255","v":770431.9675918771},-632971.21754872298,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1255","v":330602.55274412327},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1255","v":-97342.76648443719},12260597.249199923,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1255","v":1377216.3384025418},-323362.54383798968,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1255","v":445055.68735429371},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1255","v":-131042.39966419859},-10554.566512491307,82922.483436900366,393359.77862835472,-192560.95535938861,-255157.29274930703,156654.99089493003,342938.48316118319,-680001.97970447445,370720.53630284022,1367867.0822546473,{"$f":"BI1255*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":19066929.220237512},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1255:BI1255)+Monte_Carlo!BJ1255/(1+Analise_Fundamentalista!$C$10)^10","v":9882741.1699449494},{"$f":"(BK1255+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":63.035866722848539},0.81200827576109269]
["Tent1232",2489086.1265544239,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1257","v":318563.96960155934},-401253.01467973826,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1257","v":90353.015797008178},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1257","v":-26603.583199492317},3010873.4454317889,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1257","v":189294.4337263114},-277068.80363509699,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1257","v":109293.72554676149},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1257","v":-32180.494420884919},2843923.2385656377,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1257","v":341942.26983629761},-45782.533733915014,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1257","v":103233.48740660032},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1257","v":-30396.115137599805},4251382.4094735058,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1257","v":627110.0812689194},-216018.00519108248,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1257","v":154323.79695676369},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1257","v":-45439.169194137387},5353314.4908517487,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1257","v":643822.85384262004},-397032.14002322772,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1257","v":194323.57265509228},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1257","v":-57216.721402712938},5840695.4667854672,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1257","v":705862.05391187267},-94519.846464673479,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1257","v":212015.34336077649},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1257","v":-62425.894442077006},7253957.2419826221,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1257","v":556905.82738729834},-961040.34089450678,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1257","v":263316.28555696219},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1257","v":-77530.967271021422},8704757.1474789158,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1257","v":335493.88331188919},-834101.00571728987,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1257","v":315979.84965832217},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1257","v":-93037.251115491803},11953917.310691703,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1257","v":529659.18327130168},-546490.04172863113,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1257","v":433923.30545997323},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1257","v":-127764.57605951176},11440813.262605596,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1257","v":855980.30466622743},-1353996.5381784581,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1257","v":415297.79561214469},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1257","v":-122280.47244106808},-18939.612480663065,-10661.138782909024,368997.1083713831,519976.70384046325,383897.56507177168,760931.65636589867,-218349.19522126767,-275664.52386257029,289327.87094313203,-204998.91034115409,{"$f":"BI1257*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2857514.2748942487},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1257:BI1257)+Monte_Carlo!BJ1257/(1+Analise_Fundamentalista!$C$10)^10","v":-182439.65622671577},{"$f":"(BK1257+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":1.200556254520281},0.19189872427437651]
["Tent1248",2386284.7454345222,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1273","v":177507.31350579637},-92834.005503420078,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1273","v":86621.359140700166},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1273","v":-25504.832510848268},3205408.1600345648,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1273","v":188126.59842175199},-523672.5339138605,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1273","v":116355.27233457883},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1273","v":-34259.699479284609},3748186.0559357833,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1273","v":180304.65243082281},-161882.49772158454,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1273","v":136057.93319449719},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1273","v":-40060.959933233673},4035347.7062390139,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1273","v":410737.73723246565},-274265.76041963138,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1273","v":146481.80758331114},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1273","v":-43130.170264706096},5469174.2639093911,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1273","v":186306.92672438014},-651174.25046124076,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1273","v":198529.24468613844},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1273","v":-58455.041394588843},6413673.5595110096,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1273","v":640557.849036976},-448302.82517970889,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1273","v":232814.261530408},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1273","v":-68549.937398521928},6762655.8448030278,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1273","v":648618.25067258987},-21409.346865482341,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1273","v":245482.2048367789},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1273","v":-72279.892406051949},9341666.2233060729,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1273","v":858374.38010844833},-317377.45077342453,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1273","v":339099.44169474929},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1273","v":-99844.594344203128},8586895.924596779,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1273","v":538126.26217661216},-1387667.2392776131,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1273","v":311701.5256504399},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1273","v":-91777.53944240509},11557113.741393024,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1273","v":810160.99228196929},-1942422.6767951644,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1273","v":419519.46511766163},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1273","v":-123523.50273662683},145789.83463222819,-253450.3626368143,114419.12797050178,239823.61413143927,-324793.12044531101,356519.34798915318,800411.21623783442,780251.7766855699,-629616.99089296616,-836265.7221321601,{"$f":"BI1273*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-11656848.49066082},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1273:BI1273)+Monte_Carlo!BJ1273/(1+Analise_Fundamentalista!$C$10)^10","v":-5160215.665674042},{"$f":"(BK1273+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-29.380347387629733},4.0975425894095654E-2]
["Tent1251",2415452.5969613292,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1276","v":150466.88354341179},-36310.284814436476,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1276","v":87680.142652307492},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1276","v":-25816.581211130491},2974204.2812754177,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1276","v":133660.56984101865},-143698.26198180675,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1276","v":107962.64682958185},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1276","v":-31788.570996025264},4001280.8833377967,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1276","v":204313.26048659036},-77735.338301613898,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1276","v":145245.19300621393},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1276","v":-42766.060904356455},4350922.2679991163,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1276","v":655755.84599634621},-102345.97249094902,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1276","v":157937.06140504786},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1276","v":-46503.060427028351},4885915.7444073148,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1276","v":661856.84513974201},-83451.088636132772,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1276","v":177357.15037244718},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1276","v":-52221.120284006116},5960871.6615478564,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1276","v":666398.2718149483},-212428.90620347176,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1276","v":216377.70009401708},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1276","v":-63710.34874916252},8362288.9529304812,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1276","v":925766.71729339205},-1377179.1447225974,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1276","v":303548.36572456162},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1276","v":-89376.919313529957},8331741.1186504476,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1276","v":422745.4629676622},-958740.00180058309,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1276","v":302439.48928841797},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1276","v":-89050.421229689789},10720009.906156434,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1276","v":692423.84981829906},-321837.48654518439,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1276","v":389132.86851018824},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1276","v":-114576.45936607121},10974398.6480751,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1276","v":1242007.5824541515},-1170138.4310908706,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1276","v":398367.0969974827},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1276","v":-117295.38981546297},176020.16017015232,66136.38369276849,229057.05428683394,664843.87448341679,703541.78659205034,606636.71695633105,-237240.98101817374,-322605.47077419265,645142.7724172317,352940.85854530055,{"$f":"BI1276*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":4919701.9623580035},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1276:BI1276)+Monte_Carlo!BJ1276/(1+Analise_Fundamentalista!$C$10)^10","v":4286114.621412063},{"$f":"(BK1276+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":28.653062659958366},0.46366021108433947]
["Tent1263",2317369.7361763101,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1288","v":279005.28477734997},-191608.79659689617,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1288","v":84119.766747520247},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1288","v":-24768.262505119885},3119723.0948360735,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1288","v":502866.20583682932},-194884.27821375476,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1288","v":113244.93237211081},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1288","v":-33343.889561482574},3384573.9335885267,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1288","v":384217.25946411747},-149934.72844701214,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1288","v":122858.93156738052},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1288","v":-36174.639871420535},4483331.2309562657,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1288","v":691567.53069447936},-160574.74907677135,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1288","v":162743.46364002943},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1288","v":-47918.259694265114},5088975.1953773657,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1288","v":209643.21032390645},-16657.493339644301,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1288","v":184728.14231422709},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1288","v":-54391.438514738846},5890305.8097606525,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1288","v":374946.60060484312},-555697.3983794871,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1288","v":213816.1826546489},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1288","v":-62956.134385490564},7568550.5680330824,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1288","v":972205.23367232573},-69100.614139977421,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1288","v":274735.92084198864},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1288","v":-80893.369895141877},8731032.3470990155,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1288","v":835552.34429036872},-27752.53397729636,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1288","v":316933.63084773836},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1288","v":-93318.082884115342},8879145.2332699746,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1288","v":1069941.7686606639},-226938.62863726448,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1288","v":322310.08038123441},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1288","v":-94901.127138040203},10838004.591760743,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1288","v":1262022.2909619634},-516792.29996099474,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1288","v":393416.03717142181},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1288","v":-115837.59750110132},146747.99242285418,387882.97043370281,320966.82271306537,645817.98556347238,323322.42078375036,-29890.749505485648,1096947.1704791952,1031415.3582766952,1070412.0932665935,1022808.4306712892,{"$f":"BI1288*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":14257098.665849131},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1288:BI1288)+Monte_Carlo!BJ1288/(1+Analise_Fundamentalista!$C$10)^10","v":10436118.355708526},{"$f":"(BK1288+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":66.43553242967873},0.83692007066811913]
["Tent1271",3017846.3099308209,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1296","v":494648.21239400021},-246955.32992394653,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1296","v":109546.83825729013},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1296","v":-32255.021042868695},2474420.9125593402,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1296","v":119698.35626017225},-74772.702359798859,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1296","v":89820.673304866883},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1296","v":-26446.840033197532},3547239.112298002,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1296","v":310747.37782684417},-52296.274915096255,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1296","v":128763.62458091858},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1296","v":-37913.220376647252},4580045.9945454141,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1296","v":225494.30968881492},-13028.05404142804,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1296","v":166254.17806214173},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1296","v":-48951.956050656292},4941737.1840713685,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1296","v":369908.93964589696},-567885.70600837853,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1296","v":179383.45045341697},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1296","v":-52817.745004450728},5943382.6474301014,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1296","v":286317.47930906399},-214280.06511770331,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1296","v":215742.85457702287},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1296","v":-63523.424545457739},8263985.052881198,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1296","v":424466.52963149804},-423603.39971575676,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1296","v":299979.96616646531},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1296","v":-88326.238119377842},9392637.056683464,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1296","v":990007.45564515633},-1819524.1474094207,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1296","v":340949.6663471639},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1296","v":-100389.37533512045},10327387.532352677,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1296","v":915646.75796438206},-637881.31021021132,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1296","v":374880.80420269223},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1296","v":-110380.07504813305},11383418.010957671,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1296","v":1273700.3313817531},-1461978.5706168031,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1296","v":413214.36666868872},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1296","v":-121667.02667228505},324984.69968447514,108299.48717204273,349301.5071160192,329768.47765887238,-71411.060913515335,224256.84422292581,212516.85796282874,-588956.40075222088,542266.17690872995,103269.10076135362,{"$f":"BI1296*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1439485.3567268928},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1296:BI1296)+Monte_Carlo!BJ1296/(1+Analise_Fundamentalista!$C$10)^10","v":1825306.4082924079},{"$f":"(BK1296+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":13.535118681683857},0.30132433030900851]
["Tent1281",2701634.3328797137,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1306","v":161542.53284354263},-214871.08471858711,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1306","v":98068.446468070877},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1306","v":-28875.318126843002},{"$f":"G$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":2774423.9115370042},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1306","v":209857.69091718522},-163945.23670429218,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1306","v":100710.6844686433},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1306","v":-29653.299889388843},{"$f":"L$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":3545547.3345371904},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1306","v":364587.3162162705},-595529.6968343592,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1306","v":128702.21359914623},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1306","v":-37895.138499152279},{"$f":"Q$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":4210436.086312809},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1306","v":367350.82425547979},-86404.342038334449,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1306","v":152837.45876062859},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1306","v":-45001.53109744894},{"$f":"V$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":4544225.9477210687},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1306","v":451530.50484102004},-174143.70212048315,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1306","v":164953.92202759068},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1306","v":-48569.108070534239},{"$f":"AA$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":5601572.3336575413},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1306","v":804986.03911042667},-517128.00865047128,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1306","v":203335.25150118081},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1306","v":-59870.12423419828},{"$f":"AF$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":6422701.6098231124},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1306","v":551441.90658432257},-553054.28799492831,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1306","v":233141.97681665837},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1306","v":-68646.430036942489},{"$f":"AK$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":9595396.0862081815},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1306","v":651418.55082320154},-1016413.5313002191,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1306","v":348309.75308831356},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1306","v":-102556.48263360356},{"$f":"AP$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":8855167.9039281402},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1306","v":355843.03991133504},-1125099.0499796213,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1306","v":321439.71113459382},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1306","v":-94644.855219908495},{"$f":"AU$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":11169955.885461891},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1306","v":1140368.0414402701},-178185.77378132142,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1306","v":405465.76102936454},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1306","v":-119385.52369214167},15864.5764661834,116969.83879214749,-140135.30551809474,388782.40988032497,393771.61667759332,431323.1577269379,162883.16536911012,-119241.71002230758,-542461.15415360092,1248262.5049961715,{"$f":"BI1306*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":17399740.910358112},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1306:BI1306)+Monte_Carlo!BJ1306/(1+Analise_Fundamentalista!$C$10)^10","v":9450662.1951410603},{"$f":"(BK1306+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":60.381395033242782},0.79100951968178712]
["Tent1288",2256612.3168722754,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1313","v":115350.65280643383},-184851.6483972389,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1313","v":81914.292213072535},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1313","v":-24118.881576835651},3243835.8993094787,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1313","v":153532.71474870425},-293732.30112470902,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1313","v":117750.18675586319},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1313","v":-34670.418717989189},3495958.9832411958,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1313","v":533142.96449001692},-537496.56240923319,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1313","v":126902.17259606661},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1313","v":-37365.133604844013},4833813.0614629649,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1313","v":363454.21905664448},-49505.446693178033,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1313","v":175465.83994935066},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1313","v":-51664.241980021696},4780233.6733594751,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1313","v":657240.073455818},-319328.12899600732,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1313","v":173520.92560988182},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1313","v":-51091.580514441062},5121280.6242941907,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1313","v":547097.48930111877},-799248.86521752644,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1313","v":185900.81886330718},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1313","v":-54736.721932944121},7266744.0810275571,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1313","v":1094279.9782248561},-352802.53734455805,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1313","v":263780.44365012558},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1313","v":-77667.634191768491},7951264.1227113195,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1313","v":639329.62250204373},-299211.94743454427,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1313","v":288628.29824213876},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1313","v":-84983.847835955443},10332986.997809734,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1313","v":1483158.2243396742},-295652.85805195384,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1313","v":375084.06297525897},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1313","v":-110439.92265387489},13063445.54134964,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1313","v":2104931.5116445073},-701812.11112639797,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1313","v":474198.81890338933},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1313","v":-139623.31661557042},-11705.584954568178,-57119.818338130761,85183.441072006332,437750.37033279543,460341.28955525142,-120987.27898604461,927590.2503386552,543762.12547368277,1452149.5066091046,1737694.9028059284,{"$f":"BI1313*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":24222021.384969674},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1313:BI1313)+Monte_Carlo!BJ1313/(1+Analise_Fundamentalista!$C$10)^10","v":14497534.348190149},{"$f":"(BK1313+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":91.386789955337761},0.9545378394438031]
["Tent1300",2433084.3584088497,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1325","v":104482.92264023283},-178091.08610982058,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1325","v":88320.169850885053},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1325","v":-26005.03111152507},3004062.9005038999,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1325","v":287581.85521906149},-134843.57119034213,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1325","v":109046.50498380428},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1325","v":-32107.702685520668},3329221.3987414078,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1325","v":424540.74108123593},-215317.63170059095,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1325","v":120849.65257856173},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1325","v":-35583.026849115609},4809018.1573221413,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1325","v":696596.61042207654},-305588.00155342923,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1325","v":174565.7930037585},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1325","v":-51399.231746668724},5312268.4138095248,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1325","v":311754.61479805113},-240877.25249519368,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1325","v":192833.61342554362},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1325","v":-56778.017127293926},6754208.6156460363,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1325","v":467404.79886665934},-1441751.6049993448,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1325","v":245175.57316930857},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1325","v":-72189.607637965484},7091386.0081718853,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1325","v":1089524.1831457336},-1316788.0266327502,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1325","v":257415.00271265424},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1325","v":-75793.390857578866},8843204.4936225265,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1325","v":928912.5031464888},-690542.90373046056,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1325","v":321005.44323650963},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1325","v":-94516.989181839483},11020740.912932213,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1325","v":1567757.7938212927},-434323.35256544547,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1325","v":400049.30611995287},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1325","v":-117790.70023707773},10391063.068820931,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1325","v":1268530.2110653473},-1147808.0184250339,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1325","v":377192.20543988579},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1325","v":-111060.64508310828},-11293.02473022776,229677.08632700297,294489.7351100911,514175.17012573709,206932.95860110718,-801360.84060134226,-45642.231631941249,464858.0534706983,1415693.0471387224,386853.75299709092,{"$f":"BI1325*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":5392419.4994302904},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1325:BI1325)+Monte_Carlo!BJ1325/(1+Analise_Fundamentalista!$C$10)^10","v":4133411.5570078595},{"$f":"(BK1325+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":27.714933324780734},0.45308875572824453]
["Tent1303",2600779.6470024884,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1328","v":402659.00932481739},-313323.78578511538,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1328","v":94407.454215110367},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1328","v":-27797.373897364865},2554724.8515875302,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1328","v":198591.65171250724},-259725.42280682159,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1328","v":92735.680139772958},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1328","v":-27305.135975789417},3513221.4743823637,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1328","v":461852.31544801372},-419254.52020041726,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1328","v":127528.79540278031},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1328","v":-37549.636709981751},4179642.2710484657,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1328","v":634474.58792879735},-1818.3812825212892,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1328","v":151719.65329486076},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1328","v":-44672.403946051898},4902257.7086580815,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1328","v":410271.61850825266},-452274.83781742177,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1328","v":177950.35835281853},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1328","v":-52395.784712428373},5758569.0586022446,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1328","v":205050.06424408572},-153242.01191782794,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1328","v":209034.18148904885},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1328","v":-61548.11978025674},8097622.4761331147,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1328","v":545556.57912196056},-720027.01936626935,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1328","v":293941.05880822212},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1328","v":-86548.139481253922},10332168.869354902,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1328","v":1005700.8319416542},-898574.85166299623,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1328","v":375054.36517878063},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1328","v":-110431.17842112866},9260754.3789096903,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1328","v":368835.26979842299},-1127412.7224848904,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1328","v":336162.36809294857},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1328","v":-98979.801052697687},9955296.1081035305,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1328","v":1225011.7122757446},-1682262.7205618992,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1328","v":361374.00667791028},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1328","v":-106403.12742176359},155945.30385744752,4296.7730696691942,132576.953940395,739703.45599508495,83551.354331221053,199294.11403504989,32922.479082659411,371749.16703630995,-521394.88564621657,-202280.12903000793,{"$f":"BI1328*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2819616.7251268527},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1328:BI1328)+Monte_Carlo!BJ1328/(1+Analise_Fundamentalista!$C$10)^10","v":-488935.3446916322},{"$f":"(BK1328+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-0.6823961117354872},0.17763900026663071]
["Tent1312",2842208.4307166925,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1337","v":336081.695343211},-24786.781276463662,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1337","v":103171.24044012872},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1337","v":-30377.787112388516},3194975.9792692647,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1337","v":107388.27534809486},-268506.25946220756,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1337","v":115976.58757014715},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1337","v":-34148.199364450898},3655035.247632884,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1337","v":356338.42414441035},-546056.54804057709,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1337","v":132676.58918863646},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1337","v":-39065.355461235522},4503140.9754126333,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1337","v":389184.56616637774},-469016.30432804808,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1337","v":163462.55091254521},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1337","v":-48129.988078905299},5145379.76683011,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1337","v":600756.76867502066},-54243.733934398464,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1337","v":186775.60988922339},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1337","v":-54994.295801783381},5691534.4289616607,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1337","v":344405.90560861077},-461555.72481764294,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1337","v":206600.84626362356},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1337","v":-60831.647446147879},7861228.6252949648,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1337","v":577330.0188033852},-590098.0183817572,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1337","v":285360.039006926},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1337","v":-84021.540095427641},8118860.2354901964,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1337","v":1237070.9014965526},-532083.56366587663,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1337","v":294711.98255658586},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1337","v":-86775.130621495831},10845708.410285285,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1337","v":1401733.4956210919},-994671.78620377975,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1337","v":393695.6832750336},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1337","v":-115919.93662745174},11707746.99457407,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1337","v":611692.11898934608},-1340192.7141935364,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1337","v":424987.40315283998},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1337","v":-125133.48490673336},384088.36739448755,-79289.595908416435,-96106.890168765807,35500.824671969574,678294.34882806218,28619.379608443516,188570.49933312635,912924.18976576603,684837.4560648941,-428646.67695808376,{"$f":"BI1337*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-5974978.092592394},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1337:BI1337)+Monte_Carlo!BJ1337/(1+Analise_Fundamentalista!$C$10)^10","v":-1352556.7358346554},{"$f":"(BK1337+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-5.9880431508389256},0.14116704558453244]
["Tent1321",2868502.7004793631,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1346","v":244659.25932307768},-511527.14761041774,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1346","v":104125.71386950984},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1346","v":-30658.8227044632},3081456.4078916432,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1346","v":160340.57936594269},-46627.536672025366,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1346","v":111855.86409797463},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1346","v":-32934.891665011906},3237497.1883193832,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1346","v":156580.97369644296},-36955.556157153595,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1346","v":117520.09361119023},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1346","v":-34602.669987479821},4269810.1343206009,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1346","v":568803.16150564002},-484018.95704703714,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1346","v":154992.71736753202},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1346","v":-45636.126425113434},5452721.5413793949,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1346","v":499502.72183066368},-108872.79193199752,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1346","v":197932.01621630066},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1346","v":-58279.193171413528},6507726.1049401183,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1346","v":1063334.6663739244},-238759.29797519345,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1346","v":236228.33830029002},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1346","v":-69555.179720494518},6688838.8710382851,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1346","v":946461.2570079565},-251149.25434488349,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1346","v":242802.6727283879},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1346","v":-71490.929749382645},9264342.7347625066,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1346","v":1526051.877576919},-1084109.4723080776,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1346","v":336292.62424182025},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1346","v":-99018.153732607534},10713069.843504218,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1346","v":1590043.3860341043},-281375.82168178255,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1346","v":388880.94649601675},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1346","v":-114502.28333326615},10809524.847738937,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1346","v":1486537.8497067136},-897770.78657820518,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1346","v":392382.23173815658},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1346","v":-115533.20335760369},{"$f":"SUM(C1346:F1346)","v":-193400.99712229343},{"$f":"SUM(H1346:K1346)","v":192634.01512688005},{"$f":"SUM(M1346:P1346)","v":202542.8411629998},{"$f":"SUM(R1346:U1346)","v":194140.79540102146},{"$f":"SUM(W1346:Z1346)","v":530282.75294355338},{"$f":"SUM(AB1346:AE1346)","v":991248.52697852638},{"$f":"SUM(AG1346:AJ1346)","v":866623.74564207823},{"$f":"SUM(AL1346:AO1346)","v":679216.87577805424},{"$f":"SUM(AQ1346:AT1346)","v":1583046.2275150723},{"$f":"SUM(AV1346:AY1346)","v":865616.0915090614},{"$f":"BI1346*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":12065968.223679604},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1346:BI1346)+Monte_Carlo!BJ1346/(1+Analise_Fundamentalista!$C$10)^10","v":9133907.3511854317},{"$f":"(BK1346+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":58.435415675632669},{"$f":"_xlfn.NORM.DIST(BL1346,$H$7,$H$8,$C$6)","v":0.77477333739487242}]
["Tent1337",2642009.5337556652,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1362","v":313169.84248821373},-213249.43262643073,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1362","v":95904.085677307055},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1362","v":-28238.042748009317},3075523.8574646106,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1362","v":175024.15245075608},-280221.29689966858,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1362","v":111640.5144494704},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1362","v":-32871.484016241942},3364118.193092803,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1362","v":361477.64027332293},-283210.72598064184,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1362","v":122116.39484901149},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1362","v":-35956.007021243298},4151603.5087197083,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1362","v":179182.76629867463},-5475.6074644481814,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1362","v":150701.85535344295},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1362","v":-44372.723055758055},5331211.12124433,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1362","v":403175.54433630832},-1031042.4176111898,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1362","v":193521.22753653635},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1362","v":-56980.478539894015},6635741.901064015,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1362","v":496117.79322535888},-266276.35914232483,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1362","v":240875.27000990522},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1362","v":-70923.424413475761},6273017.8965540817,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1362","v":600988.48202112224},-159205.09224269603,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1362","v":227708.50677105854},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1362","v":-67046.596637415263},9645338.9252379406,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1362","v":1059650.4973322151},-1410024.3408428731,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1362","v":350122.66188068618},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1362","v":-103090.27632566285},10500379.415870871,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1362","v":1526007.1371015152},-1520362.86765725,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1362","v":381160.35323778744},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1362","v":-112229.02833139444},11087149.376068916,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1362","v":1504278.7825277743},-274157.18181568582,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1362","v":402459.91170520498},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1362","v":-118500.48004556242},167586.45279108075,-26428.114015684041,164427.30212044928,280036.29113191133,-491326.12427823909,399793.27967946348,602445.29991206946,-103341.45795563469,274575.59435065818,1514081.032371731,{"$f":"BI1362*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":21105030.051861133},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1362:BI1362)+Monte_Carlo!BJ1362/(1+Analise_Fundamentalista!$C$10)^10","v":11574792.674346419},{"$f":"(BK1362+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":73.430963632683458},0.88111159846772136]
["Tent1340",2740566.0040366827,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1365","v":247111.5445805683},-369634.72102716897,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1365","v":99481.653452563158},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1365","v":-29291.423436205445},2631264.8313058391,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1365","v":155666.31373204623},-92406.472685054337,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1365","v":95514.056477503036},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1365","v":-28123.202372448093},3560029.6725857984,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1365","v":289672.74460261833},-418913.18406002293,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1365","v":129227.91775398592},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1365","v":-38049.927070382895},4510022.9666735204,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1365","v":701193.31970484066},-1020651.3235470369,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1365","v":163712.36495412301},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1365","v":-48203.543439298002},5850776.1408162946,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1365","v":306766.06290152657},-366517.08134097152,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1365","v":212381.26854521863},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1365","v":-62533.637620356385},5516698.9802358653,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1365","v":808680.05234524037},-689710.81401394343,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1365","v":200254.37641186875},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1365","v":-58962.989967093163},8057563.8375690402,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1365","v":1144764.2112339924},-370359.8633096288,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1365","v":292486.94327386061},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1365","v":-86119.989039801352},8200985.335439234,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1365","v":983717.679522836},-2067993.1851920343,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1365","v":297693.09693983861},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1365","v":-87652.891300787887},9329207.1906740107,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1365","v":1482516.3762464917},-769817.01565479639,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1365","v":338647.18286761967},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1365","v":-99711.431048776678},12765810.998866178,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1365","v":1393490.8628456979},-152652.42282741141,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1365","v":463394.78193903976},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1365","v":-136442.17104188853},-52332.946430242955,130650.69515204681,-38062.448773801574,-203949.18232737118,90096.612485417296,260260.62477607251,980771.302158423,-874235.30003014777,951635.11241053813,1567791.0509154378,{"$f":"BI1365*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":21853703.029868986},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1365:BI1365)+Monte_Carlo!BJ1365/(1+Analise_Fundamentalista!$C$10)^10","v":11823449.708147198},{"$f":"(BK1365+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":74.958584959190034},0.88951432208923942]
["Tent1352",2478685.7423543362,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1377","v":321874.85335956537},-161435.60840203462,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1377","v":89975.485237538829},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1377","v":-26492.422929294386},3035885.7769383863,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1377","v":277578.4165415173},-268635.83716338105,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1377","v":110201.66503492375},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1377","v":-32447.828538073609},3797151.4510951932,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1377","v":559110.49747527414},-577822.67538538959,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1377","v":137835.36109269096},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1377","v":-40584.306614620953},5184682.1607708447,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1377","v":789916.62704116479},-63167.633194681155,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1377","v":188202.2739900366},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1377","v":-55414.363430615871},5136094.7732589114,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1377","v":214454.59581107256},-401423.51905480883,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1377","v":186438.56764634408},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1377","v":-54895.05692999711},6039335.7167742634,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1377","v":469331.44942557835},-257954.45307215047,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1377","v":219225.91974609584},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1377","v":-64548.979843167624},6568190.5228702715,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1377","v":401174.43653839559},-586152.08006954973,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1377","v":238423.1769802848},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1377","v":-70201.429022940472},8902087.6774011422,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1377","v":624974.48410607723},-594181.91737686063,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1377","v":323142.88363174902},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1377","v":-95146.338107131145},10917374.936570117,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1377","v":1206402.7585509091},-2811192.5117722633,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1377","v":396297.15484021959},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1377","v":-116685.91510216061},11867466.513852894,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1377","v":1237067.3882720598},-277837.09449732251,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1377","v":430785.16968833021},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1377","v":-126840.58193097296},223922.30726577519,86696.4158749864,78538.876567954547,859536.90440590435,-55425.412527389301,366053.93625635607,-16755.895573809816,258789.11225383449,-1325178.5134832952,1263174.8815320947,{"$f":"BI1377*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":17607607.03390523},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1377:BI1377)+Monte_Carlo!BJ1377/(1+Analise_Fundamentalista!$C$10)^10","v":9597796.6388623957},{"$f":"(BK1377+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":61.285313618037257},0.79831059732705212]
["Tent1361",2514006.0245745191,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1386","v":357541.75932333589},-407919.70081220591,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1386","v":91257.599979712337},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1386","v":-26869.929379010897},2715510.1913929638,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1386","v":326008.07845124346},-53071.105525036262,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1386","v":98572.135613283477},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1386","v":-29023.624588593535},3707720.0705607799,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1386","v":608878.93888858438},-763026.36789427209,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1386","v":134589.03110355572},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1386","v":-39628.455731314571},4738447.6677068984,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1386","v":228813.58529864185},-140841.63596365735,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1386","v":172004.10721274285},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1386","v":-50644.967813460877},4656669.6061050957,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1386","v":672138.98630409036},-151485.623358474,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1386","v":169035.59020847804},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1386","v":-49770.916312186237},6110493.3635303816,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1386","v":275476.39476879552},-499315.9673822698,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1386","v":221808.91915011141},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1386","v":-65309.519366312605},6177692.0682833176,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1386","v":559637.87546602113},-289713.60874141136,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1386","v":224248.2102486823},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1386","v":-66027.745350428129},8806585.1215167157,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1386","v":471248.91929760214},-729628.49317552068,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1386","v":319676.17195455002},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1386","v":-94125.597939030748},9601176.1002834179,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1386","v":1149481.6758418283},-830131.48347387242,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1386","v":348519.56571692263},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1386","v":-102618.25995970904},12775873.66694453,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1386","v":527221.95684598701},-1821559.32553829,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1386","v":463760.05351327092},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1386","v":-136549.72177087911},14009.729111831428,342485.48395089712,-59186.853633446553,209331.08873426646,639918.03684190812,-67340.172829675459,428144.73162286391,-32828.999862399258,565251.49812516954,-967127.03694991127,{"$f":"BI1386*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-13480946.357819509},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1386:BI1386)+Monte_Carlo!BJ1386/(1+Analise_Fundamentalista!$C$10)^10","v":-5523302.5547608808},{"$f":"(BK1386+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-31.610967075582593},3.5707369345442184E-2]
["Tent1370",2385172.0621989057,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1395","v":317581.84410487174},-418251.50186532672,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1395","v":86580.96910160422},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1395","v":-25492.940049306821},3359531.560637129,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1395","v":377017.9850603409},-62593.708146168719,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1395","v":121949.90158455534},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1395","v":-35906.984668485689},3469070.243235385,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1395","v":207698.31251462581},-577013.94620692695,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1395","v":125926.12009045495},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1395","v":-37077.744259717445},4387819.4410241758,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1395","v":241149.0205434887},-483589.58101651497,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1395","v":159276.4167699074},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1395","v":-46897.420831807525},5056422.1742308307,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1395","v":340954.97560203326},-788016.79924700828,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1395","v":183546.47824783949},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1395","v":-54043.508807836544},6924563.9204752659,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1395","v":472747.73109251598},-498555.27556637407,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1395","v":251359.41525662373},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1395","v":-74010.380923851291},6824752.179842907,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1395","v":942900.94729473814},-356261.72987028392,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1395","v":247736.28157640586},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1395","v":-72943.58378980642},8117084.2936533215,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1395","v":994550.1023436588},-571049.19963301893,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1395","v":294647.51644626132},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1395","v":-86756.149190555894},9583603.5507432129,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1395","v":1418687.1283948997},-1187057.7522659751,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1395","v":347881.68789129768},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1395","v":-102430.44292166737},11975969.164896863,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1395","v":1762023.6943964493},-848739.44877849647,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1395","v":434723.78058620368},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1395","v":-128000.26832093709},-39581.628708157587,400467.1938302418,-280467.25786156364,-130061.56453492639,-317558.8542049721,151541.48985891434,761431.91521105357,631392.26996634528,477080.62109855493,1220007.7578832193,{"$f":"BI1395*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":17005893.240268428},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1395:BI1395)+Monte_Carlo!BJ1395/(1+Analise_Fundamentalista!$C$10)^10","v":9567221.9522106703},{"$f":"(BK1395+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":61.0974784192234},0.79680613183289628]
["Tent1373",2501817.0036087963,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1398","v":185650.07884608724},-234604.59503137897,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1398","v":90815.142488138692},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1398","v":-26739.651993297914},3129533.0661381921,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1398","v":344871.15665434411},-207293.85320249409,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1398","v":113601.03113565801},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1398","v":-33448.739443909828},3339840.9233080558,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1398","v":454242.28528674965},-223993.11521950329,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1398","v":121235.13786197186},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1398","v":-35696.529311860417},4054548.310566246,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1398","v":647291.37050574785},-178810.15884712161,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1398","v":147178.78326751213},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1398","v":-43335.388103193327},4644619.5812958386,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1398","v":703136.56366555102},-557413.40156279877,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1398","v":168598.17823211857},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1398","v":-49642.124530275185},6652625.6772328457,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1398","v":239257.37800008742},-585865.1474375648,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1398","v":241488.14558645556},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1398","v":-71103.879777891329},7442958.1645083595,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1398","v":547230.73030553432},-370494.02508980193,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1398","v":270176.95749452029},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1398","v":-79551.026646851271},8668491.1915523726,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1398","v":1286136.2435385},-605981.69307186245,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1398","v":314663.40726857627},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1398","v":-92649.637217560332},11570931.530061742,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1398","v":430360.56273691502},-304797.3078275689,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1398","v":420021.04634642875},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1398","v":-123671.18854249733},10957506.633052438,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1398","v":427768.03105600417},-534200.61556864658,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1398","v":397753.92235322134},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1398","v":-117114.84639341412},15120.974309549056,217729.59514359821,315787.77861735784,572324.60682294494,264679.21580459567,-176223.50362891311,367362.63606340141,902168.3205176536,421913.11271327757,174206.49144716479,{"$f":"BI1398*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2428293.5712248129},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1398:BI1398)+Monte_Carlo!BJ1398/(1+Analise_Fundamentalista!$C$10)^10","v":3116420.680588535},{"$f":"(BK1398+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":21.467062802342724},0.38387742818523196]
["Tent1389",2523545.3318668832,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1414","v":162460.6721816691},-67292.710190736892,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1414","v":91603.873727850005},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1414","v":-26971.886379417803},2881880.0059491335,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1414","v":189129.54437412811},-119415.11559009308,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1414","v":104611.30570160314},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1414","v":-30801.800585081055},3835874.6596127171,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1414","v":383208.25195937877},-231650.36442567391,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1414","v":139241.00095125943},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1414","v":-40998.183855973504},4287382.3291747477,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1414","v":557644.73068155535},-778606.54036043619,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1414","v":155630.5823181686},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1414","v":-45823.939672237633},4489301.485327661,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1414","v":245884.81747614063},-404012.84763356682,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1414","v":162960.18192943532},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1414","v":-47982.070326286681},5709972.8300213395,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1414","v":601826.15273890959},-606218.6833701455,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1414","v":207270.15421743185},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1414","v":-61028.718785473451},7319768.3918037806,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1414","v":917466.35189791466},-1236299.0578310445,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1414","v":265705.20886338135},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1414","v":-78234.362939432875},8195619.3658442674,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1414","v":552706.11541874905},-205741.48221653001,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1414","v":297498.31399102538},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1414","v":-87595.539320459575},10167132.888381643,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1414","v":1050174.030244492},-998532.74519113509,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1414","v":369063.61281514383},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1414","v":-108667.25856158983},12146140.628531525,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1414","v":1690091.5622510011},-594880.16293893184,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1414","v":440900.94929802587},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1414","v":-129819.07669509767},159799.94933936442,143523.93390055711,249800.70462899076,-111155.16703294989,-43149.918554277559,141848.90480072249,-131361.8600091814,556867.40787278488,312037.63930691092,1406293.2719149974,{"$f":"BI1414*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":19602558.337980196},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1414:BI1414)+Monte_Carlo!BJ1414/(1+Analise_Fundamentalista!$C$10)^10","v":10818166.718081258},{"$f":"(BK1414+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":68.782641687746562},0.8528052005702238]
["Tent1392",2948216.3923723046,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1417","v":354717.80928112299},-539485.71729609673,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1417","v":107019.29492562654},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1417","v":-31510.810030971723},3054086.8980504354,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1417","v":175257.14485188757},-18846.079086453385,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1417","v":110862.35980390577},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1417","v":-32642.363807328726},3695912.7789507206,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1417","v":559395.59194395063},-905180.89743071073,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1417","v":134160.43026327851},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1417","v":-39502.258304332121},4746310.6495139655,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1417","v":185072.29183476066},-330985.77251733036,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1417","v":172289.53089167716},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1417","v":-50729.008091725562},4279525.6230826508,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1417","v":684101.88929244829},-320583.6111489599,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1417","v":155345.38644564393},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1417","v":-45739.966469396153},5314983.5733136842,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1417","v":681757.98744929908},-329753.11402474967,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1417","v":192932.17283132454},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1417","v":-56807.037003704871},6375408.7230533157,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1417","v":588698.74871939025},-285115.18785473751,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1417","v":231425.26042833773},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1417","v":-68140.959280224997},8492914.7375076022,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1417","v":968344.06940233731},-140747.70156101827,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1417","v":308290.03916505881},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1417","v":-90773.059804982899},10379888.072750883,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1417","v":506298.29153698374},-848710.95485922217,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1417","v":376786.55672179733},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1417","v":-110941.20568945618},11426242.131076764,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1417","v":1641730.5024925726},-1581210.0753446689,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1417","v":414768.86828288937},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1417","v":-122124.7348368918},-109259.42312031893,234631.06176201123,-251127.13352781371,-24352.957882618102,473123.69811973616,488130.00925216911,466867.86201276549,1045113.347201395,-76567.31228989728,353164.56059390126,{"$f":"BI1417*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":4922820.1828213995},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1417:BI1417)+Monte_Carlo!BJ1417/(1+Analise_Fundamentalista!$C$10)^10","v":3840476.2974557164},{"$f":"(BK1417+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":25.915289281185672},0.43290826554245276]
["Tent1402",2344874.6844881517,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1427","v":190419.38098028363},-90941.455408541136,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1427","v":85118.187413966152},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1427","v":-25062.237941729116},2658706.5027772835,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1427","v":367216.81873711606},-293259.64783410128,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1427","v":96510.180215249289},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1427","v":-28416.501500322905},3591784.3419115492,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1427","v":396478.02686733688},-218648.61776623601,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1427","v":130380.60190927066},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1427","v":-38389.323919036506},4439408.367296855,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1427","v":530984.67578576365},-526061.22383790999,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1427","v":161149.07799313252},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1427","v":-47448.808056872149},5296926.3983203992,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1427","v":641443.36132059048},-108721.00126248952,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1427","v":192276.70325957608},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1427","v":-56614.040243907475},5416237.8522349773,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1427","v":278519.43495673669},-242936.28454128318,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1427","v":196607.67018165305},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1427","v":-57889.252120670739},7610382.1810998786,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1427","v":596876.57098272245},-1088686.0788304051,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1427","v":276254.39477341122},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1427","v":-81340.47005239196},8077224.0421640323,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1427","v":310470.2671645956},-999939.28798101819,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1427","v":293200.6022981077},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1427","v":-86330.119128544364},9277664.7645952087,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1427","v":746342.05400132912},-482707.6289333764,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1427","v":336776.20958628901},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1427","v":-99160.540822093666},12462673.519456588,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1427","v":853566.04351756768},-642313.81689795491,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1427","v":452390.99015636073},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1427","v":-133202.20956834927},159533.87504397953,142050.84961794119,269820.68709133501,118623.72188411404,668385.02307376964,174301.56847643582,-296895.58312666346,-482598.53764685919,501250.09383214806,530441.00720762426,{"$f":"BI1427*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":7393906.3752222294},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1427:BI1427)+Monte_Carlo!BJ1427/(1+Analise_Fundamentalista!$C$10)^10","v":4724764.4400856141},{"$f":"(BK1427+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":31.347902245356224},0.49414451664891063]
["Tent1410",{"$f":"B$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":2370987.2984873508},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1435","v":390574.99593982194},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*B1435)","v":-305573.47995726462},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1435","v":86066.066798291358},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1435","v":-25341.331980168663},2834720.8923833757,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1435","v":286267.00895562046},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*G1435)","v":-92556.607526760621},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1435","v":102899.44523702444},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1435","v":-30297.759608765922},3195096.6657422008,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1435","v":290151.07541224599},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*L1435)","v":-270346.7846192327},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1435","v":115980.96844981192},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1435","v":-34149.489272658393},3777626.8704853086,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1435","v":145613.95704084457},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*Q1435)","v":-213188.57882091013},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1435","v":137126.62517493594},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1435","v":-40375.626087599863},4974321.0454768827,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1435","v":663022.81253563485},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*V1435)","v":-232469.44191809357},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1435","v":180566.23401116204},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1435","v":-53166.00433489916},7131351.9177271808,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1435","v":686481.73890065216},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AA1435)","v":-654598.4590844484},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1435","v":258865.75221419524},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1435","v":-76220.550202791841},7180743.3084263792,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1435","v":421192.99444593408},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AF1435)","v":-13827.373952444381},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1435","v":260658.64361175342},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1435","v":-76748.449963988009},7338778.8723051036,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1435","v":304576.11071411549},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AK1435)","v":-836013.11728795117},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1435","v":266395.28311461769},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1435","v":-78437.548716848847},10491935.554092921,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1435","v":872821.24995699408},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AP1435)","v":-198973.86220892708},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1435","v":380853.8438050797},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1435","v":-112138.77955416724},14790576.698711658,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1435","v":1436277.2687445749},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AU1435)","v":-448223.11263601977},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1435","v":536893.11745731416},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1435","v":-158083.05448929372},145726.25080067999,266312.08705711836,101635.76997016682,29176.377307270515,557953.60029380419,214528.48182760712,591275.8141412551,-343479.27217606676,942562.45199897932,1366864.2190765757,{"$f":"BI1435*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":19052950.141800769},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1435:BI1435)+Monte_Carlo!BJ1435/(1+Analise_Fundamentalista!$C$10)^10","v":11333044.134599794},{"$f":"(BK1435+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":71.945784551585589},0.87251907164603648]
["Tent1422",3009465.0128100263,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1447","v":392331.72196108679},-334909.5473436715,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1447","v":109242.59990126232},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1447","v":-32165.440962495431},3698224.4991341121,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1447","v":596067.44078890595},-62921.266157436075,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1447","v":134244.34495309979},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1447","v":-39526.966183893499},3545142.1350348145,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1447","v":321621.69750427973},-372280.93090964033,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1447","v":128687.50498916743},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1447","v":-37890.807689318564},4422904.0081746709,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1447","v":649577.07816714933},-243123.6923561515,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1447","v":160549.97513181431},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1447","v":-47272.407937014053},4745183.0076831337,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1447","v":239754.42068324389},-269406.74746443238,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1447","v":172248.59786044632},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1447","v":-50716.955751332149},5686717.3394842166,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1447","v":919260.78952652845},-243328.71594165944,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1447","v":206425.9874843279},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1447","v":-60780.161947383735},7011699.1536555868,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1447","v":379388.88748442795},-1418996.75063482,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1447","v":254522.39584456981},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1447","v":-74941.690371439079},8240144.6165067889,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1447","v":875189.87703841634},-451401.57493154163,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1447","v":299114.56608996162},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1447","v":-88071.429325968682},9610591.5772930495,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1447","v":1415612.9691408931},-1156297.8497759327,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1447","v":348861.34446612373},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1447","v":-102718.89345057799},11645950.910882412,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1447","v":1312837.8644641766},-133395.47960522136,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1447","v":422744.22543937346},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1447","v":-124473.0026372148},134499.33355618219,627863.55340067612,40137.463894488261,519730.9530057981,91879.31532792568,821577.89912181313,-860027.15767726128,634831.4388708676,505457.57038050611,1477713.6076611138,{"$f":"BI1447*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":20598098.404864628},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1447:BI1447)+Monte_Carlo!BJ1447/(1+Analise_Fundamentalista!$C$10)^10","v":12256693.971468024},{"$f":"(BK1447+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":77.620215583987772},0.9031214731668834]
["Tent1429",2651517.1588267656,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1454","v":271873.57433715346},-240614.81962117206,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1454","v":96249.209371130506},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1454","v":-28339.661125899169},3002164.0248597763,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1454","v":314684.13081747683},-315309.81166643149,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1454","v":108977.57641631129},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1454","v":-32087.407326655823},3717686.6241833591,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1454","v":340935.33375434816},-314061.4838932979,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1454","v":134950.81375434296},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1454","v":-39734.979180094349},3918975.521427589,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1454","v":423742.7630221147},-333049.48616566841,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1454","v":142257.53517247492},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1454","v":-41886.373568517432},5117822.6969946446,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1454","v":246278.31541240599},-370997.95430249488,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1454","v":185775.29722844384},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1454","v":-54699.763285499241},5399594.6223787786,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1454","v":688014.17749239854},-1366207.9115299236,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1454","v":196003.52635791484},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1454","v":-57711.36773753749},7807614.1473777909,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1454","v":756029.17239900026},-630550.63985861442,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1454","v":283413.85091864783},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1454","v":-83448.503586666367},8244100.687566991,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1454","v":1117049.7065289624},-1006351.5499722448,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1454","v":299258.17018111103},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1454","v":-88113.712180093498},11682697.931402354,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1454","v":1158809.979199186},-30440.513927661006,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1454","v":424078.13031719596},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1454","v":-124865.75819810374},12283379.347253501,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1454","v":575462.13020671892},-439563.45074778853,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1454","v":445882.67009441019},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1454","v":-131285.89683955201},99168.302961212728,76264.488240700812,122089.68443529887,191064.43846040376,6355.8950528557179,-539901.57541714772,325443.87987236731,321842.6145577351,1427581.8373906172,450495.4527137886,{"$f":"BI1454*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":6279531.850985501},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1454:BI1454)+Monte_Carlo!BJ1454/(1+Analise_Fundamentalista!$C$10)^10","v":4354226.0390289305},{"$f":"(BK1454+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":29.071504288331862},0.46838422485014114]
["Tent1441",2649154.7237624074,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1466","v":293192.63077117864},-18177.814507688956,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1466","v":96163.453747645981},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1466","v":-28314.411200989962},2929747.1052702917,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1466","v":160991.9593323872},-199713.15145856276,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1466","v":106348.8658185399},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1466","v":-31313.40857876329},3581284.2986234757,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1466","v":551755.87758344843},-68350.099406911817,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1466","v":129999.45375736244},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1466","v":-38277.098483270158},4145475.7097214665,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1466","v":168827.32447674361},-373646.57385094796,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1466","v":150479.41824538857},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1466","v":-44307.228572164124},4918893.9462322779,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1466","v":808907.11202522286},-462727.59509082016,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1466","v":178554.24835899717},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1466","v":-52573.594361403564},5621033.7180279708,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1466","v":532128.50626794458},-45588.578965495995,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1466","v":204041.69341602415},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1466","v":-60078.129313955294},6734409.2607058678,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1466","v":517094.80516265827},-90414.212254559243,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1466","v":244456.86303284738},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1466","v":-71977.990297437296},8447185.8289558887,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1466","v":484507.99487201002},-257017.39402890872,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1466","v":306630.09467672871},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1466","v":-90284.304992403748},10295828.976005748,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1466","v":1423670.747668728},-844161.78810720053,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1466","v":373735.23888467252},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1466","v":-110042.77427317208},10521053.887687275,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1466","v":821480.4225188659},-250256.91344170927,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1466","v":381910.82983186503},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1466","v":-112449.99900219828},342863.85881014564,36314.265113601039,575128.13345062884,-98647.059700979895,472160.17093199625,630503.49140451744,599159.46564350917,443836.39052742627,843201.42417302798,840684.33990682336,{"$f":"BI1466*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":11718440.34666332},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1466:BI1466)+Monte_Carlo!BJ1466/(1+Analise_Fundamentalista!$C$10)^10","v":8462683.8782709874},{"$f":"(BK1466+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":54.311762801620574},0.73811335288379332]
["Tent1451",2442767.6679594778,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1476","v":161322.05789558592},-138568.12431352306,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1476","v":88671.670834101868},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1476","v":-26108.527221413871},2977869.5109270755,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1476","v":309569.01307105232},-223395.97725635694,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1476","v":108095.69347231668},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1476","v":-31827.745310221497},3328370.5845017754,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1476","v":397671.23988588044},-397136.04641354195,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1476","v":120818.76829873963},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1476","v":-35573.933267672241},3819584.3634099355,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1476","v":329340.30174787762},-460802.91456564429,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1476","v":138649.6685042037},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1476","v":-40824.071660436501},5062096.4752125619,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1476","v":449131.09727579181},-489437.73044186528,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1476","v":183752.4535255809},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1476","v":-54104.156262601558},5488147.8476114487,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1476","v":520045.87306576129},-934498.92705826042,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1476","v":199217.97959557726},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1476","v":-58657.832815594811},7716623.7531115273,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1476","v":464727.14532442176},-473135.53707630682,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1476","v":280110.92923875555},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1476","v":-82475.989820110597},8754844.2084986456,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1476","v":793272.35372501647},-1165877.4330248847,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1476","v":317797.99366196332},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1476","v":-93572.586265545848},10019996.089672239,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1476","v":666683.11339454667},-225083.76162580118,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1476","v":363722.59493862907},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1476","v":-107094.6468209141},11989044.329359485,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1476","v":1085342.3991480567},-173071.56512137494,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1476","v":435198.40479813289},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1476","v":-128140.01689046928},85317.077194750862,162440.98397679057,85780.028503405876,-33637.015973999471,89341.664096905879,-273892.9072125167,189226.54766675987,-148379.67190345074,698227.29988646042,1219329.2219343456,{"$f":"BI1476*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":16996435.013604153},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1476:BI1476)+Monte_Carlo!BJ1476/(1+Analise_Fundamentalista!$C$10)^10","v":9189537.7658980936},{"$f":"(BK1476+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":58.777180421308643},0.77767549417399895]
["Tent1459",2839637.8603093876,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1484","v":327984.61281325825},-39729.144126571424,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1484","v":103077.92957147668},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1484","v":-30350.312617644715},3502682.3271800308,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1484","v":204365.24226078831},-624346.06343518617,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1484","v":127146.22779151908},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1484","v":-37436.993327955803},3771103.5933576608,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1484","v":482516.11448781943},-12954.424386934332,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1484","v":136889.83233957572},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1484","v":-40305.904697107464},4331509.1824587584,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1484","v":275928.46421337413},-30254.374030868865,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1484","v":157232.3727220071},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1484","v":-46295.571569643289},4648236.6453539301,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1484","v":731667.25268246944},-581068.74796557974,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1484","v":168729.47647949256},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1484","v":-49680.784046143584},6190614.7724748012,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1484","v":426249.02922400844},-481347.29106714926,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1484","v":224717.30020241943},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1484","v":-66165.864410452967},7354756.3713022554,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1484","v":408040.34819141589},-9044.1316530625336,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1484","v":266975.2611249747},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1484","v":-78608.31770686325},8236464.6351771327,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1484","v":672162.15803428425},-1431683.3312053515,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1484","v":298980.98396611947},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1484","v":-88032.09734447088},9847524.8151722737,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1484","v":1529706.6411344016},-830489.22066562565,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1484","v":357461.94384135382},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1484","v":-105251.25785508756},10867369.856917087,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1484","v":1705332.5271239739},-1925241.8313768599,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1484","v":394481.98673349147},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1484","v":-116151.45617655157},360983.08564051875,-330271.58671083453,566145.61774335336,356610.89133486908,269647.19715023867,103453.17394882564,587363.15995646478,-548572.2865494187,951428.10645504226,58421.226304053926,{"$f":"BI1484*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":814343.29500993411},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1484:BI1484)+Monte_Carlo!BJ1484/(1+Analise_Fundamentalista!$C$10)^10","v":1967962.4154252969},{"$f":"(BK1484+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":14.411524048222056},0.31005170578760888]
["Tent1462",2572358.5259677004,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1487","v":208442.78798344085},-241618.85768324658,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1487","v":93375.776777182735},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1487","v":-27493.606321785439},2637625.3448513662,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1487","v":259770.38404835272},-56319.450562051017,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1487","v":95744.941047837943},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1487","v":-28191.184130690493},3924505.0817294768,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1487","v":155546.28870532385},-477886.85568074271,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1487","v":142458.25641067431},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1487","v":-41945.474021482281},4549186.2911736555,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1487","v":610225.08922201395},-30616.63085251697,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1487","v":165133.98087953188},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1487","v":-48622.124681060945},4896962.302878648,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1487","v":703631.97894338786},-454785.38539224304,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1487","v":177758.13684752933},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1487","v":-52339.186924700058},6209144.2878391352,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1487","v":479335.33682053565},-739638.2941173357,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1487","v":225389.91557581438},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1487","v":-66363.909587910806},6891232.5293544391,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1487","v":717477.2148515929},-1405372.2613590604,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1487","v":250149.49661365367},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1487","v":-73654.131926527436},7793946.9789658589,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1487","v":990317.29073495674},-1963224.485067263,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1487","v":282917.73715615092},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1487","v":-83302.427624059317},10259214.75924514,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1487","v":573279.13706060254},-1244629.5511106087,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1487","v":372406.15474006493},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1487","v":-109651.43813117067},11781912.435443232,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1487","v":893681.9132357121},-923203.65766553162,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1487","v":427679.58450363943},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1487","v":-125926.17201210928},32706.100755591571,271004.69040344917,-221827.7845862268,696120.31456796802,374265.5434739741,-101276.95130889647,-511399.68182034127,-773291.88480021479,-408595.6974411119,272231.66806171066,{"$f":"BI1487*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3794682.9876804682},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1487:BI1487)+Monte_Carlo!BJ1487/(1+Analise_Fundamentalista!$C$10)^10","v":1789167.3825626161},{"$f":"(BK1487+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":13.313099036471524},0.29913110840899215]
["Tent1478",2773597.7950992901,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1503","v":150962.07491259737},-27299.191540839853,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1503","v":100680.69671098774},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1503","v":-29644.47028034128},3227154.9241349441,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1503","v":184540.04525746248},-345478.95286046161,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1503","v":117144.67278936153},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1503","v":-34492.130909395477},3698897.1363855652,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1503","v":288932.09493033442},-493850.51015586546,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1503","v":134268.76146627616},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1503","v":-39534.155393174449},4140892.8703643703,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1503","v":458641.43390196428},-102788.07193874964,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1503","v":150313.0626691755},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1503","v":-44258.246760395647},5176649.5661092522,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1503","v":488021.47123915906},-218470.84484729558,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1503","v":187910.6934197192},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1503","v":-55328.510314442952},6143727.7067927569,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1503","v":1002621.4817384448},-269744.48036470031,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1503","v":223015.31498742432},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1503","v":-65664.731107131316},6855404.326435036,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1503","v":1069378.5991455596},-546953.06995618215,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1503","v":248848.94451550816},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1503","v":-73271.196773305535},8042508.9098270368,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1503","v":803198.98082517553},-688273.17684306565,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1503","v":291940.45429962053},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1503","v":-85959.08057686231},9302106.0747969542,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1503","v":1033314.219855855},-298209.21777703514,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1503","v":337663.42118704424},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1503","v":-99421.77181065605},11229412.374261312,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1503","v":690392.09335848968},-851919.80482708523,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1503","v":407624.01221015642},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1503","v":-120021.00015462739},194699.10980240398,-78286.365723033072,-110183.80915242931,461908.1778719945,402132.80949713971,890227.5852540374,698003.27693158004,320907.17770486808,973346.65145520808,126075.30058693349,{"$f":"BI1503*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1757384.8101885356},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1503:BI1503)+Monte_Carlo!BJ1503/(1+Analise_Fundamentalista!$C$10)^10","v":3198920.6920849425},{"$f":"(BK1503+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":21.973900574323551},0.38938674680597585]
["Tent1481",2396708.9470744887,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1506","v":129368.34513384283},-316704.89941938512,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1506","v":86999.754265480718},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1506","v":-25616.247344050935},2947368.5825692331,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1506","v":313549.8883953013},-55405.076994909228,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1506","v":106988.51970587317},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1506","v":-31501.748561224762},3163316.1441460997,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1506","v":426821.89788134198},-273385.57187698787,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1506","v":114827.34586553254},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1506","v":-33809.816112543398},3602241.8678771965,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1506","v":152915.0120645593},-3515.2028641710663,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1506","v":130760.20669622099},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1506","v":-38501.094925720412},4621890.1198840616,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1506","v":187602.08365574581},-374579.06007656502,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1506","v":167773.10618495778},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1506","v":-49399.189940227508},5899464.1757406546,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1506","v":809211.99049592332},-239134.03847358795,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1506","v":214148.62835720537},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1506","v":-63054.01984984678},6216821.1677607428,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1506","v":1007937.5077037199},-265438.31062773982,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1506","v":225668.58381691255},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1506","v":-66445.960791976497},7240310.2386519508,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1506","v":790384.39172324399},-62987.269563515867,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1506","v":262820.90378034813},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1506","v":-77385.106834671707},10112885.635287533,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1506","v":1093570.6200889591},-1027214.3820207472,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1506","v":367094.45519401267},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1506","v":-108087.4588930943},11958319.649375703,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1506","v":1093137.6964804318},-83135.358229504956,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1506","v":434083.10892053484},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1506","v":-127811.62866335807},-125953.0473641125,333631.58254504047,234453.85575734323,241658.92097088881,-68603.06017608894,721172.56052969396,901721.82010091597,912832.91910540452,325363.23436913034,1316273.8185081037,{"$f":"BI1506*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":18347762.0432082},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1506:BI1506)+Monte_Carlo!BJ1506/(1+Analise_Fundamentalista!$C$10)^10","v":11497255.994403033},{"$f":"(BK1506+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":72.954618025010333},0.87840143337653975]
["Tent1492",2521174.8006296572,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1517","v":315262.53122601786},-142721.10618779084,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1517","v":91517.824215926987},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1517","v":-26946.549921862661},2680756.3972381665,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1517","v":373874.37466695596},-115833.31229664131,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1517","v":97310.584203400707},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1517","v":-28652.172815819791},3708241.2518651625,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1517","v":276463.38268648996},-255980.83451684131,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1517","v":134607.94981517666},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1517","v":-39634.026165396877},4041849.7189394068,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1517","v":634196.61177556962},-645686.54546648404,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1517","v":146717.82852688697},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1517","v":-43199.664379029295},5363879.4673305266,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1517","v":655597.09257059405},-136470.47284250153,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1517","v":194707.07786067689},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1517","v":-57329.640850439289},6016004.6788037186,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1517","v":571791.13672070496},-533938.25988608529,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1517","v":218379.01066576148},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1517","v":-64299.615547108049},7432569.6783462651,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1517","v":476860.47456190165},-1091189.5765635921,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1517","v":269799.8588299554},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1517","v":-79439.993543986071},8210837.1495260736,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1517","v":504819.26310233562},-1106583.6612089528,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1517","v":298050.71458284464},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1517","v":-87758.188402776068},11428961.11713581,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1517","v":506068.73393027717},-301669.26236819162,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1517","v":414867.56659136649},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1517","v":-122153.79561187599},12157997.444049029,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1517","v":674315.68761631451},-405711.85003768292,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1517","v":441331.34784001531},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1517","v":-129945.80343819257},237112.69933229138,326699.47375789558,115456.47181942844,92028.230456943245,656504.05673833005,191932.2719532731,-423969.23671572108,-391471.8719265486,497113.2425415761,579989.38198045432,{"$f":"BI1517*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":8084569.5010678712},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1517:BI1517)+Monte_Carlo!BJ1517/(1+Analise_Fundamentalista!$C$10)^10","v":5140014.4479890754},{"$f":"(BK1517+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":33.898985390720107},0.52303711953627441]
["Tent1499",2537113.9684938015,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1524","v":157394.83122607222},-190725.06243057654,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1524","v":92096.410818638775},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1524","v":-27116.909225175088},3555527.4539353182,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1524","v":378357.19322095759},-800922.94354041072,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1524","v":129064.48868316805},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1524","v":-38001.806940198345},3670718.9994746665,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1524","v":395539.91858083796},-425651.59061019495,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1524","v":133245.90427291542},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1524","v":-39232.984854429975},3919062.1807589415,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1524","v":403765.95110038616},-258131.88311915184,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1524","v":142260.68087798147},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1524","v":-41887.299791482175},5072189.5821247958,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1524","v":348037.16124173952},-482427.85967978614,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1524","v":184118.83001956923},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1524","v":-54212.032324669643},7151265.7977135442,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1524","v":900622.50307378336},-33987.198301374061,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1524","v":259588.61957253702},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1524","v":-76433.391597627502},6677337.6091419589,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1524","v":482015.2821297734},-383331.1621066769,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1524","v":242385.18066705743},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1524","v":-71368.003196342223},7887652.1005327925,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1524","v":1172522.8405772469},-893603.95057069277,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1524","v":286319.20255297824},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1524","v":-84303.956647595071},10553703.589859067,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1524","v":1665103.9495914332},-1655537.2241303986,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1524","v":383096.00338798424},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1524","v":-112798.96204485855},12143932.997219572,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1524","v":1391724.6255245099},-602666.20418130339,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1524","v":440820.81300034019},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1524","v":-129795.48132704078},31649.270388959365,-331503.06857648346,63901.247389128446,246007.4490677336,-4483.9007431470309,1049790.5327473187,269701.29749381175,480934.13591193722,279863.76680416026,1100083.7530165059,{"$f":"BI1524*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":15334252.375256833},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1524:BI1524)+Monte_Carlo!BJ1524/(1+Analise_Fundamentalista!$C$10)^10","v":9020850.8585405052},{"$f":"(BK1524+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":57.740854550115529},0.76880973042752387]
["Tent1511",2923746.9782216563,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1536","v":376602.42498955096},-141440.314786028,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1536","v":106131.06316067852},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1536","v":-31249.278664798898},3493032.0606755828,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1536","v":197877.72034456747},-651627.57329661842,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1536","v":126795.92626011779},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1536","v":-37333.850385206875},3160551.777488485,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1536","v":190319.69031258178},-245427.30647905628,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1536","v":114727.00025610602},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1536","v":-33780.270305516002},3957386.3268198729,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1536","v":622148.49626039027},-501429.29332312336,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1536","v":143651.8348993345},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1536","v":-42296.9118163151},5640398.5912714172,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1536","v":576203.01552952314},-484389.92801724811,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1536","v":204744.63200838782},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1536","v":-60285.102873842829},5817515.3017929615,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1536","v":217958.7702049744},-372459.42959888547,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1536","v":211173.91092041158},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1536","v":-62178.142690389039},6725507.423979288,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1536","v":398383.4346990214},-508987.13810480805,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1536","v":244133.7292586487},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1536","v":-71882.846641515804},10777020.832506247,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1536","v":395795.58207057253},-39425.257362049742,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1536","v":391202.3465704823},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1536","v":-115185.79743045024},9702641.3445548974,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1536","v":531825.21988203796},-543155.9812414489,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1536","v":352202.72104075988},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1536","v":-103702.72989388916},12670621.063650668,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1536","v":1906617.3258585965},-42381.417993409246,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1536","v":459939.41829031426},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1536","v":-135424.77219247},310043.89469940256,-364287.77707714005,25839.113784115521,222074.12602028629,236272.61664682004,-5504.8911638885329,61647.179211346243,632386.87384855479,237169.22978745977,2188750.5539630316,{"$f":"BI1536*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":30509361.936234999},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1536:BI1536)+Monte_Carlo!BJ1536/(1+Analise_Fundamentalista!$C$10)^10","v":16357009.909233809},{"$f":"(BK1536+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":102.8104544290477},0.9780474661686781]
["Tent1518",2937700.7515161401,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1543","v":258350.99472946647},-238396.91438028641,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1543","v":106637.58058707614},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1543","v":-31398.417886952098},3185278.3554888978,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1543","v":507224.97659194691},-678632.82763581059,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1543","v":115624.5669850524},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1543","v":-34044.55026274806},3374059.7776299329,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1543","v":170630.71081654387},-276248.69643967983,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1543","v":122477.27113012837},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1543","v":-36062.263598123762},4208098.7870145431,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1543","v":693377.73530477367},-145691.74057062791,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1543","v":152752.61555726748},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1543","v":-44976.549825937211},4729663.037580207,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1543","v":310209.90092681826},-155611.28395048695,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1543","v":171685.22799995058},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1543","v":-50551.076872541242},5730672.6750937887,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1543","v":842967.02776553261},-403116.2410086047,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1543","v":208021.55185244081},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1543","v":-61249.960647989399},7600794.7658253154,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1543","v":883245.4808195082},-21141.794740627687,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1543","v":275906.37472118658},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1543","v":-81237.998869412855},7438677.7429807875,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1543","v":910130.99591402884},-1108438.3778654498,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1543","v":270021.57958703343},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1543","v":-79505.277104871653},9438899.5376506671,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1543","v":561144.47614802036},-1360231.253814728,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1543","v":342628.97934041283},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1543","v":-100883.83301912578},10922700.257243138,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1543","v":743666.7967469705},-6960.0923622927976,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1543","v":396490.46224640385},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1543","v":-116742.83262304397},95193.243049304103,-89827.834321559349,-19202.97809113135,655462.06046547589,275732.76810374064,586622.37796137936,1056772.0619306543,-7791.0794692591444,-557341.63134542061,1016454.3340080376,{"$f":"BI1543*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":14168527.844233138},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1543:BI1543)+Monte_Carlo!BJ1543/(1+Analise_Fundamentalista!$C$10)^10","v":8598570.7844975032},{"$f":"(BK1543+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":55.146582282781665},0.74577408933143075]
["Tent1530",2920846.468955446,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1555","v":281271.196257048},-71245.159894917815,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1555","v":106025.77561889625},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1555","v":-31218.277752953658},3452375.0485133152,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1555","v":153089.57131985138},-156131.93008252193,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1555","v":125320.0899590085},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1555","v":-36899.304471281866},3825579.900645941,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1555","v":465672.50466635101},-42717.810722311508,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1555","v":138867.30455336132},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1555","v":-40888.152518058138},4937033.8605022188,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1555","v":708436.44176643202},-97865.590415994273,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1555","v":179212.72133954332},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1555","v":-52767.475446257813},5155549.2425854001,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1555","v":443211.1449448588},-801752.57592725137,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1555","v":187144.7585473443},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1555","v":-55102.988101123621},5584292.8204607489,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1555","v":594635.82715367211},-580948.79236336378,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1555","v":202708.01079939137},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1555","v":-59685.439195752486},7064857.2469230574,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1555","v":961440.03263741126},-615760.34602426249,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1555","v":256452.01731869022},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1555","v":-75509.848998768372},8537145.0713578388,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1555","v":935947.03053960833},-1029522.5303468466,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1555","v":309895.58587975183},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1555","v":-91245.797712270563},10218112.641879214,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1555","v":628801.89794621291},-682425.53271851991,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1555","v":370914.16126501595},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1555","v":-109212.13489157832},10536480.369328329,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1555","v":1614551.5127436044},-897607.47692024242,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1555","v":382470.80609164026},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1555","v":-112614.87866764453},284833.53422807279,85378.426725056095,520933.84597934276,737016.09724372323,-226499.6605361719,156709.60639394721,526621.8549330706,125074.28836024304,208078.39160113063,986799.96324735752,{"$f":"BI1555*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":13755170.584818289},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1555:BI1555)+Monte_Carlo!BJ1555/(1+Analise_Fundamentalista!$C$10)^10","v":8736623.740876006},{"$f":"(BK1555+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":55.994708865519101},0.75343489423290944]
["Tent1533",2879440.3460118785,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1558","v":308143.93163285393},-422737.72327595053,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1558","v":104522.74684038154},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1558","v":-30775.725273573422},2963519.7427747003,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1558","v":475950.52821838669},-426871.14382712205,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1558","v":107574.80156153748},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1558","v":-31674.373658327877},3299896.9852534467,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1558","v":284575.93633844313},-267444.07367767941,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1558","v":119785.18591875055},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1558","v":-35269.604800083012},3989347.0050070174,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1558","v":421682.23236802535},-542946.64349043521,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1558","v":144811.99710919888},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1558","v":-42638.510506771381},5537908.3441250445,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1558","v":348882.19610296498},-483438.75180490798,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1558","v":201024.26941399489},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1558","v":-59189.677613942549},6810516.1227136841,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1558","v":679268.88553116214},-782979.3164124079,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1558","v":247219.5173387359},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1558","v":-72791.427491866561},6428182.8123579621,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1558","v":533919.34874850488},-1283342.0218342794,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1558","v":233340.94268366252},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1558","v":-68705.013637611613},7480214.6759289792,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1558","v":599294.42404047516},-1212109.1557208241,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1558","v":271529.35672611638},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1558","v":-79949.227693704277},10753768.00872525,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1558","v":850947.0217292374},-634007.69168877578,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1558","v":390358.27663975727},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1558","v":-114937.26909489714},9992282.1402544416,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1558","v":1210078.3307453389},-776272.53291348752,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1558","v":362716.58760010038},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1558","v":-106798.43756111499},-40846.770076288478,124979.81229447425,101647.44377943125,-19090.924519982356,7278.0360981093399,70717.658965623574,-584786.74403972365,-421234.6026479369,492360.33758532169,689723.94787083683,{"$f":"BI1558*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":9614178.0631780773},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1558:BI1558)+Monte_Carlo!BJ1558/(1+Analise_Fundamentalista!$C$10)^10","v":4753983.9013086418},{"$f":"(BK1558+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":31.527411633974967},0.49617833703560599]
["Tent1548",2659074.7475861702,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1573","v":412874.37193944794},-53875.467581903547,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1573","v":96523.547381889104},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1573","v":-28420.437334967792},2777968.721490561,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1573","v":415675.88767520164},-268725.54986380821,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1573","v":100839.359915553},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1573","v":-29691.18714669174},4175785.7678830917,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1573","v":392840.86261238315},-247233.99660807918,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1573","v":151579.66348586825},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1573","v":-44631.185282814578},3546288.7632822217,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1573","v":349047.27277480945},-537638.47031810833,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1573","v":128729.12722113685},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1573","v":-37903.062958291921},5267169.0751453051,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1573","v":358649.00976671692},-773673.72252845345,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1573","v":191196.52211910355},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1573","v":-56295.99121601841},5790425.8435173174,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1573","v":384408.27110368066},-324170.34366007516,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1573","v":210190.57240697098},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1573","v":-61888.608049792696},6696404.3624144895,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1573","v":311497.09511828056},-201925.1398540345,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1573","v":243077.29760156275},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1573","v":-71571.790422352016},9034450.0756497607,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1573","v":1027233.7287021702},-302711.78790052095,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1573","v":327947.59558297525},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1573","v":-96561.039686447693},8686136.286163196,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1573","v":370869.73086901655},-115128.57638295638,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1573","v":315303.91845663969},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1573","v":-92838.229624039959},11734798.18412053,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1573","v":1387050.5715834305},-1504017.0435389248,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1573","v":425969.35252387385},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1573","v":-125422.61052760559},427102.01440446568,218098.51058025469,252555.34420735764,-97765.133280453956,-280124.1818586514,208539.89180078381,281077.46244345675,955908.49669817672,478206.84331865993,183580.27004077402,{"$f":"BI1573*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2558956.2469256758},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1573:BI1573)+Monte_Carlo!BJ1573/(1+Analise_Fundamentalista!$C$10)^10","v":2895449.6493484266},{"$f":"(BK1573+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":20.10953008065432},0.36923903635424404]
["Tent1551",2420045.3358944827,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1576","v":95745.401669643848},-399644.41828117234,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1576","v":87846.857579907519},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1576","v":-25865.66883048532},3099741.4924043547,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1576","v":510938.50969388563},-52264.213752959346,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1576","v":112519.60671105713},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1576","v":-33130.324342874708},3993332.1714937645,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1576","v":244210.61492172439},-138280.06317468756,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1576","v":144956.65735485667},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1576","v":-42681.104335511554},4252157.8461417742,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1576","v":165736.86429317557},-129912.89472827515,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1576","v":154351.94505529277},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1576","v":-45447.457133112315},4548727.7216117587,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1576","v":448007.06060571736},-237592.49831484628,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1576","v":165117.33495377301},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1576","v":-48617.223447084936},5803481.9246310415,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1576","v":484657.720156405},-799.70309247425712,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1576","v":210664.50389954986},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1576","v":-62028.152654723301},6709087.4510151763,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1576","v":893787.56254579208},-1309304.28403338,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1576","v":243537.68958738731},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1576","v":-71707.348448735764},8671239.1859954316,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1576","v":291979.56630622438},-1508444.3275403171,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1576","v":314763.1585719462},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1576","v":-92679.008036841245},8651160.4409308657,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1576","v":416266.15834392351},-1451887.3456876685,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1576","v":314034.30666495569},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1576","v":-92464.404548770704},10534638.620690921,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1576","v":660297.15840622166},-208381.6533367626,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1576","v":382403.95121588703},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1576","v":-112595.19388752177},-241917.82786210626,538063.57830910874,208206.10476638196,144728.45748708089,326914.67379755917,632494.36830875732,-243686.38034893636,-994380.61069898785,-814051.28522756009,721724.26239782432,{"$f":"BI1576*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":10060235.827142764},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1576:BI1576)+Monte_Carlo!BJ1576/(1+Analise_Fundamentalista!$C$10)^10","v":5155023.411533419},{"$f":"(BK1576+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":33.99119276747772},0.52408007380096611]
["Tent1563",2672740.1720953132,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1588","v":389072.70459807856},-455729.57881732401,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1588","v":97019.597841282652},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1588","v":-28566.494658580221},2712977.2020992069,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1588","v":397021.23177356721},-466361.83599264739,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1588","v":98480.188926814546},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1588","v":-28996.551764274209},3582109.5477870544,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1588","v":438113.78345605865},-109083.01690203909,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1588","v":130029.41003324934},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1588","v":-38285.918822811385},4252291.1785886157,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1588","v":226479.52290909347},-290683.24529580906,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1588","v":154356.78497969202},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1588","v":-45448.88220266089},4723497.7305689687,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1588","v":673131.6035491745},-206234.7446224039,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1588","v":171461.42936323929},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1588","v":-50485.181499828308},5374141.0357905244,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1588","v":330833.95720341103},-307090.69663855806,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1588","v":195079.56945398776},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1588","v":-57439.317445142238},7094089.0966073154,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1588","v":718628.61387444031},-1184155.4226265745,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1588","v":257513.12394257134},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1588","v":-75822.281717288526},8063549.5884170374,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1588","v":1233596.227958173},-1089005.0284273333,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1588","v":292704.22408032062},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1588","v":-86183.965299600983},10805386.316814231,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1588","v":604813.04084001563},-398186.89926634257,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1588","v":392232.0044133456},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1588","v":-115488.97035553739},14025416.765702967,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1588","v":915506.91123804334},-1489894.5089046936,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1588","v":509118.06107142963},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1588","v":-149904.95421323259},1796.2289634569788,143.03294346015537,420774.25776445749,44704.180390315545,587873.1067901816,161383.51257369848,-283835.96652685141,351111.45831155934,483369.17563148134,-215174.49080845327,{"$f":"BI1588*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2999353.4017084036},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1588:BI1588)+Monte_Carlo!BJ1588/(1+Analise_Fundamentalista!$C$10)^10","v":-374616.92770280852},{"$f":"(BK1588+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":1.9917629948219495E-2},0.18287759132058362]
["Tent1570",2642024.7380471351,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1595","v":227466.27575635517},-113485.25661567679,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1595","v":95904.637588135971},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1595","v":-28238.205252885622},2928190.6128893835,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1595","v":388291.2160819167},-112791.32223230964,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1595","v":106292.36565200094},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1595","v":-31296.772643946446},3552003.3130137823,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1595","v":446612.84719906928},-355225.41897776158,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1595","v":128936.56351538963},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1595","v":-37964.140595425219},4448303.6955427369,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1595","v":370112.16031450866},-316510.7765021649,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1595","v":161471.9755116014},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1595","v":-47543.882149548765},5209521.4227778204,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1595","v":756647.22055046877},-388905.31164806912,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1595","v":189103.93111172447},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1595","v":-55679.847764953192},5859497.9924841067,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1595","v":705701.75561435847},-182502.73038351009,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1595","v":212697.86892039806},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1595","v":-62626.857579289455},7739995.8171759201,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1595","v":1240168.5639109057},-1807549.6865675352,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1595","v":280959.32755293598},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1595","v":-82725.792606863368},8417816.6772869118,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1595","v":1387906.5360800233},-1238895.0702640943,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1595","v":305564.00403551612},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1595","v":-89970.404777546297},9463237.1393804979,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1595","v":742687.36658248294},-554302.73287700757,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1595","v":343512.42635741126},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1595","v":-101143.95556192905},11953535.736477284,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1595","v":698727.57255462336},-536184.9417598896,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1595","v":433909.45444025344},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1595","v":-127760.49775894522},181647.45147592874,350495.48685766157,182359.85114127211,167529.47717439639,501165.99224917084,673270.03657195694,-369147.58771055681,364605.06507389882,430753.10450095765,468691.58747604198,{"$f":"BI1595*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":6533170.8325025663},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1595:BI1595)+Monte_Carlo!BJ1595/(1+Analise_Fundamentalista!$C$10)^10","v":5045093.9716757992},{"$f":"(BK1595+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":33.315842651011828},0.51643785138045328]
["Tent1582",2704760.1630484574,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1607","v":270974.88529189996},-250641.07793361525,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1607","v":98181.913085237},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1607","v":-28908.727289376387},2852371.3568717572,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1607","v":155873.93435107605},-482090.58920860512,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1607","v":103540.15134989443},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1607","v":-30486.40940899455},3808579.6590527771,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1607","v":304000.1321980987},-506755.23282704095,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1607","v":138250.20131983588},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1607","v":-40706.452360393741},5024761.5399931865,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1607","v":657416.59669414524},-135736.86265995729,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1607","v":182397.20753562954},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1607","v":-53705.117014919429},4899915.1829183763,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1607","v":479882.95051689632},-664699.57969335513,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1607","v":177865.32543133522},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1607","v":-52370.747580226176},6068129.0808040192,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1607","v":761845.88754537248},-528615.58977799281,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1607","v":220271.10948351599},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1607","v":-64856.725986375313},7077582.1397033855,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1607","v":1047001.3117091899},-382112.21836270002,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1607","v":256913.92678262177},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1607","v":-75645.853832098379},9143461.36683142,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1607","v":769662.2030938135},-1505231.9353373281,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1607","v":331904.66995220288},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1607","v":-97726.162469342264},10083602.24886361,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1607","v":1185181.1551303596},-81755.877910833893,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1607","v":366031.47780326515},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1607","v":-107774.47534512437},10377394.43309883,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1607","v":1680291.8643312007},-513684.40703474125,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1607","v":376696.03841450764},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1607","v":-110914.55343775416},89606.993154145326,-253162.91291662923,-105211.35166950012,650371.82455489808,-59322.051325349763,388644.68126452033,846157.16629701317,-501391.22476065403,1361682.2796776667,1432388.9422732131,{"$f":"BI1607*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":19966310.274209715},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1607:BI1607)+Monte_Carlo!BJ1607/(1+Analise_Fundamentalista!$C$10)^10","v":11558826.881234102},{"$f":"(BK1607+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":73.332877985637154},0.88055705798979789]
["Tent1588",2704121.7280603149,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1613","v":211381.21665877019},-175656.7608546071,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1613","v":98158.738103080454},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1613","v":-28901.903637055435},3078095.5907321293,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1613","v":332044.9522181903},-138607.83201084321,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1613","v":111733.8675295695},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1613","v":-32898.970939743485},3603836.7695883899,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1613","v":329754.75619222625},-68419.186202899698,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1613","v":130818.1011089409},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1613","v":-38518.141383018978},4591147.9287768165,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1613","v":504299.96237458562},-964535.17842227628,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1613","v":166657.17465928069},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1613","v":-49070.614552605861},4875204.6868219469,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1613","v":438001.20041216293},-291904.79643129854,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1613","v":176968.34247026619},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1613","v":-52106.639507874301},5522974.8915327275,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1613","v":599732.48739162704},-518668.02279169345,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1613","v":200482.18994812874},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1613","v":-59030.067488661218},6352553.1750043547,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1613","v":397277.88560367905},-995121.24525457702,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1613","v":230595.61147730859},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1613","v":-67896.677064513875},8436045.5082259569,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1613","v":1132591.3872555161},-1901538.3020402028,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1613","v":306225.70466219413},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1613","v":-90165.236212000382},9340245.7822073307,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1613","v":884886.24211317883},-548697.84220633225,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1613","v":339047.88014544646},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1613","v":-99829.412538098783},11669504.959332138,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1613","v":1495529.2821854693},-69124.537458304811,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1613","v":423599.22972747643},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1613","v":-124724.75048994363},104981.29027018811,272272.01679717307,353635.52971524844,-342648.65594101581,270958.10694325628,222516.58705940115,-435144.42523810337,-552886.44633449288,575406.86751419434,1725279.2239646972,{"$f":"BI1613*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":24048957.150324333},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1613:BI1613)+Monte_Carlo!BJ1613/(1+Analise_Fundamentalista!$C$10)^10","v":12663653.197782451},{"$f":"(BK1613+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":80.120364418042499},0.91474294846083659]
["Tent1600",2155858.3155288943,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1625","v":234833.62625937836},-214003.70086749792,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1625","v":78256.954775901584},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1625","v":-23042.013472986295},2560503.954078584,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1625","v":409004.19036368787},-81393.600189604767,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1625","v":92945.459678173065},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1625","v":-27366.903558798673},3626359.7866421486,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1625","v":133479.41858206532},-457163.26058461523,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1625","v":131635.67929313637},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1625","v":-38758.869476635686},4020661.0551356063,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1625","v":555104.86449807906},-670883.92764060956,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1625","v":145948.68693111889},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1625","v":-42973.197976610834},4470514.9874361791,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1625","v":483687.10181665485},-435702.43774878612,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1625","v":162278.23817399397},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1625","v":-47781.278495762534},6027539.4863372194,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1625","v":514528.37285317859},-19828.589992851234,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1625","v":218797.72042279691},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1625","v":-64422.900639027474},7612845.8384787999,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1625","v":452875.12400929234},-277036.55903441226,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1625","v":276343.82473395031},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1625","v":-81366.801850780117},7698451.2734606117,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1625","v":924577.12957353611},-695417.55561632523,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1625","v":279451.27414548525},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1625","v":-82281.760673446464},8619166.3812011294,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1625","v":501600.46288447449},-1553725.5089817182,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1625","v":312872.93271596631},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1625","v":-92122.449073293537},10622255.705177149,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1625","v":660950.10239429679},-620074.32312841446,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1625","v":385584.42284931761},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1625","v":-113531.65340652321},76044.866694795739,393189.14629345754,-230807.03218604921,-12803.574188022445,162481.62374610017,649074.60264409671,370815.58785805025,426329.08742924966,-831374.56245457078,312928.54870867671,{"$f":"BI1625*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":4361963.6488256557},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1625:BI1625)+Monte_Carlo!BJ1625/(1+Analise_Fundamentalista!$C$10)^10","v":2992893.0301378989},{"$f":"(BK1625+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":20.708172251943793},0.37567231411433466]
["Tent1603",2580666.6045818287,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1628","v":87148.100259174025},-269341.27003471972,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1628","v":93677.357325262943},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1628","v":-27582.403835973848},2793038.030287235,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1628","v":403057.30328192108},-482297.39522453258,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1628","v":101386.37091739432},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1628","v":-29852.249315675872},3911792.3275517044,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1628","v":461187.11572852434},-19852.576040070737,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1628","v":141996.78757406247},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1628","v":-41809.59892666134},4001493.3807266741,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1628","v":187318.27740510812},-362193.92785321292,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1628","v":145252.90659222819},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1628","v":-42768.332096142214},4809290.2520994656,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1628","v":222230.80469937425},-209536.28944221261,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1628","v":174575.66995556484},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1628","v":-51402.139920865455},5864630.5373427449,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1628","v":587399.49082211056},-494376.68069913739,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1628","v":212884.17862729973},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1628","v":-62681.714694402988},5997790.0023021558,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1628","v":622062.65739262709},-542203.8265071034,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1628","v":217717.82384055457},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1628","v":-64104.935396593552},9589698.7117060348,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1628","v":1119825.8171579549},-383262.3103615563,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1628","v":348102.94024929521},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1628","v":-102495.58856691397},10295439.701228792,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1628","v":1348131.3497643699},-918912.77972211142,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1628","v":373721.10833704041},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1628","v":-110038.6136682795},12873832.216999162,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1628","v":1887106.5956941489},-2439931.8783471594,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1628","v":467315.9169790282},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1628","v":-137596.71183228272},-116098.21628625662,-7705.9703408930509,541521.72833585483,-72391.075952018829,135868.04529186102,243225.2740558699,233471.71932948471,982170.8584787799,692901.0647110194,-223106.07750626496,{"$f":"BI1628*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3109913.1221178458},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1628:BI1628)+Monte_Carlo!BJ1628/(1+Analise_Fundamentalista!$C$10)^10","v":-34317.023381305626},{"$f":"(BK1628+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":2.1105457666377578},0.19903441159293236]
["Tent1619",2724973.2968507176,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1644","v":444417.55456517957},-333025.92826095072,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1644","v":98915.643259640725},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1644","v":-29124.767136730035},2942316.3677959577,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1644","v":341051.62864650699},-155486.01813972605,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1644","v":106805.12595490983},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1644","v":-31447.750021508262},3723111.4852094008,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1644","v":389162.52218353114},-533801.0390697387,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1644","v":135147.73444292558},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1644","v":-39792.960597495832},3876911.4131172891,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1644","v":238928.46852172434},-311559.85765537829,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1644","v":140730.62173942762},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1644","v":-41436.788480558018},4819473.684996699,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1644","v":430900.37460436748},-3497.8365231367334,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1644","v":174945.32525339304},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1644","v":-51510.981395432274},5939569.9185525198,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1644","v":790005.27636351483},-628630.52960790973,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1644","v":215604.45376042166},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1644","v":-63482.673745865177},8274455.5718119759,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1644","v":1287396.6548491875},-770106.44950662658,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1644","v":300360.04259381862},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1644","v":-88438.147996077198},7071487.6373007912,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1644","v":749599.38529743324},-930641.80081931408,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1644","v":256692.69833014603},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1644","v":-75580.715225604537},11282151.58537785,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1644","v":503221.44936225621},-865755.48046702181,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1644","v":409538.42839861126},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1644","v":-120584.68173070712},12645951.561097633,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1644","v":1241520.6345508741},-1441541.6648623138,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1644","v":459043.92338152049},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1644","v":-135161.10226290903},181182.50242713955,260922.98644018249,-49283.743040777823,26662.444125215647,550836.8819391916,313496.52677016158,729212.09994030232,69.567582660645712,-73580.284436861461,123861.79080717181,{"$f":"BI1644*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1726530.3252414649},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1644:BI1644)+Monte_Carlo!BJ1644/(1+Analise_Fundamentalista!$C$10)^10","v":2227968.3758944385},{"$f":"(BK1644+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":16.008867361460911},0.32623403235623261]
["Tent1623",2330332.260053175,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1648","v":308862.58296740527},-345996.99588197109,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1648","v":84590.302142869041},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1648","v":-24906.807161632416},2868065.3569749873,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1648","v":158644.57992121403},-326278.48109945178,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1648","v":104109.83844272648},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1648","v":-30654.148336557126},3443644.6332700825,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1648","v":443842.02814874699},-226161.81359748598,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1648","v":125003.17872883014},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1648","v":-36805.992984061064},4614186.157249568,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1648","v":759611.59427629539},-768746.478167222,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1648","v":167493.45485020164},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1648","v":-49316.849273616572},4294920.3041606192,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1648","v":563153.91529053252},-806088.73463887174,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1648","v":155904.20835533537},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1648","v":-45904.506247477002},5847479.5477763526,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1648","v":611103.90399659995},-790276.19085419888,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1648","v":212261.60329143872},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1648","v":-62498.403328429988},8434092.2299252804,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1648","v":821781.7969749691},-983205.32698867819,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1648","v":306154.80129598506},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1648","v":-90144.359392500468},7710174.4351047715,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1648","v":1229033.8870383697},-318044.71219672129,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1648","v":279876.8210953981},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1648","v":-82407.058911556538},9566561.7841728609,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1648","v":1392902.183930065},-1523653.6198486839,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1648","v":347263.07731462334},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1648","v":-102248.29894119842},11796378.73773025,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1648","v":1325359.6264399171},-142454.59342634934,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1648","v":428204.70656555565},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1648","v":-126080.78919163388},22549.082066670802,-94178.2110720684,305877.4002960301,109041.72168565847,-132935.11724048085,-29409.086894590197,54586.911889775496,1108458.93702549,114263.342454806,1485028.9503874895,{"$f":"BI1648*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":20700068.196955591},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1648:BI1648)+Monte_Carlo!BJ1648/(1+Analise_Fundamentalista!$C$10)^10","v":11394853.422955932},{"$f":"(BK1648+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":72.325509128951381},0.87475599882579924]
["Tent1628",2893999.896531065,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1653","v":309726.75486213702},-287831.03604841285,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1653","v":105051.25378275818},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1653","v":-30931.339098845339},2971161.2992659658,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1653","v":281009.22050654679},-342717.989912435,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1653","v":107852.18757361766},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1653","v":-31756.047322296436},3262858.7234412865,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1653","v":128559.35984455698},-107103.69689070624,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1653","v":118440.70907686627},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1653","v":-34873.736425271745},4467766.1842639195,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1653","v":435406.08501453348},-799217.30639945541,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1653","v":162178.45751401741},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1653","v":-47751.89903270897},5237640.888513797,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1653","v":437416.20882295392},-548259.23989015608,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1653","v":190124.65856054245},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1653","v":-55980.391220742677},5056247.8677545898,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1653","v":360070.01402761077},-286737.71461668599,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1653","v":183540.15097951668},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1653","v":-54041.645804064428},7301148.6980484342,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1653","v":573926.39742470428},-471621.97827982588,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1653","v":265029.32004376018},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1653","v":-78035.353926974509},7407244.3830410298,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1653","v":656414.92048576463},-221246.85271622337,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1653","v":268880.5588578225},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1653","v":-79169.314440713264},11742890.327396356,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1653","v":1819058.3786648379},-1205988.5202105027,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1653","v":426263.09468949528},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1653","v":-125509.10010488617},10598400.258377671,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1653","v":1554600.8360769905},-620392.05614076916,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1653","v":384718.47789927223},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1653","v":-113276.68418029982},96015.633497637027,14387.370845433004,105022.63560544528,-249384.66290361347,23301.236272597613,202830.80458637702,289298.38526166405,624879.31218665047,913823.8530389443,1205650.5736551937,{"$f":"BI1653*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":16805766.035637949},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1653:BI1653)+Monte_Carlo!BJ1653/(1+Analise_Fundamentalista!$C$10)^10","v":9685527.9612848684},{"$f":"(BK1653+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":61.824289882197824},0.80259033383744494]
["Tent1640",2548467.1479723151,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1665","v":369392.16653729905},-375195.14263667975,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1665","v":92508.527536427238},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1665","v":-27238.253059610219},3142589.003842405,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1665","v":314632.56702159118},-86632.107630267856,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1665","v":114074.95742251833},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1665","v":-33588.282516066283},3695490.5222354997,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1665","v":142600.38129903862},-657840.28486851428,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1665","v":134145.10248202831},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1665","v":-39497.74518542672},4089470.0401896527,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1665","v":663759.11780158279},-316871.75289194169,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1665","v":148446.43068021548},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1665","v":-43708.63478581918},4665267.5737889428,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1665","v":189587.89358545595},-811911.90692055936,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1665","v":169347.69363538365},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1665","v":-49862.812187617601},5562373.0394279091,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1665","v":258827.92912300341},-1006038.2479729677,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1665","v":201912.32988630512},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1665","v":-59451.158544632941},7813093.4371343367,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1665","v":427150.75509221421},-893986.70084267936,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1665","v":283612.74735242245},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1665","v":-83507.066743383722},8522395.9848524388,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1665","v":425356.97916725761},-430627.7265194077,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1665","v":309360.19884279999},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1665","v":-91088.158108812539},8476195.5819045175,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1665","v":1225737.0212000823},-1540048.7912883556,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1665","v":307683.13926143467},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1665","v":-90594.363920430435},11185657.157728611,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1665","v":1105574.5571097448},-718729.95832718839,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1665","v":406035.71209936298},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1665","v":-119553.34034526157},59467.298377436324,308487.1342977754,-420592.54627287405,451625.16080403741,-502839.13188733737,-604749.14750829211,-266730.26514142641,213001.29338183737,-97222.994747269098,673326.97053665773,{"$f":"BI1665*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":9385617.8395185471},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1665:BI1665)+Monte_Carlo!BJ1665/(1+Analise_Fundamentalista!$C$10)^10","v":4273749.2891567843},{"$f":"(BK1665+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":28.577096398422256},0.46280311649187134]
["Tent1652",2350678.9682551916,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1677","v":290796.63638570689},-362073.469630395,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1677","v":85328.881024484013},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1677","v":-25124.274664549815},2901634.0510655553,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1677","v":115672.59777747143},-194031.28538998967,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1677","v":105328.37110621795},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1677","v":-31012.933650013896},3800145.8840558687,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1677","v":245999.84696388294},-115085.89771451842,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1677","v":137944.0580339951},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1677","v":-40616.311391617128},3878924.7206205763,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1677","v":590145.1430587318},-352403.58754625858,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1677","v":140803.70414614232},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1677","v":-41458.306897738708},5978959.6307588993,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1677","v":246921.34164278556},-386700.26229672437,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1677","v":217034.28748584169},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1677","v":-63903.674640413199},5865696.9222826939,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1677","v":712052.12740995595},-502934.03308163083,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1677","v":212922.88805334046},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1677","v":-62693.112315469596},7710856.5512936488,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1677","v":413388.89134104009},-300572.09656506131,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1677","v":279901.58169091609},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1677","v":-82414.349432599149},8747247.1139282305,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1677","v":471788.12283897219},-572787.10620520078,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1677","v":317522.22160313051},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1677","v":-93491.387814707894},9388940.3960474618,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1677","v":1403368.6193238508},-165269.44790335456,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1677","v":340815.47876993316},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1677","v":-100349.86508365064},10571786.580512688,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1677","v":1348423.4457676709},-644559.6507638779,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1677","v":383752.41005979571},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1677","v":-112992.23472482611},-11072.226884753913,-4043.2501563141923,228241.69589174254,337086.95276087685,13351.692191489681,359347.87006619602,310304.02703429572,123031.85042219404,1478564.7851067786,974623.97033876262,{"$f":"BI1677*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":13585447.372683067},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1677:BI1677)+Monte_Carlo!BJ1677/(1+Analise_Fundamentalista!$C$10)^10","v":8582927.8353683744},{"$f":"(BK1677+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":55.050480023642443},0.7448982290496925]
["Tent1659",2521775.1935197632,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1684","v":322790.88931998052},-271077.9878391003,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1684","v":91539.618282313604},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1684","v":-26952.966976714204},3343056.5675018826,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1684","v":413404.39738337451},-312637.34054134367,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1684","v":121351.86469899962},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1684","v":-35730.898415017509},3628595.4420480961,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1684","v":401299.1184935295},-39023.878391525905,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1684","v":131716.83285630774},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1684","v":-38782.764368806354},4295134.3456243873,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1684","v":222258.95759666627},-16293.268441441031,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1684","v":155911.9779907653},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1684","v":-45906.793942478289},4281554.8604834005,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1684","v":376462.30739003327},-13645.96196961539,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1684","v":155419.04710244879},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1684","v":-45761.655146797246},6142035.4732573815,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1684","v":594029.69825264101},-349382.12784776138,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1684","v":222953.88746118374},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1684","v":-65646.64435827556},7632918.6869962988,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1684","v":1255529.5493292836},-128751.74879924873,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1684","v":277072.46259820252},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1684","v":-81581.342316009133},9580848.7037559561,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1684","v":1476950.0001846584},-854651.34331263439,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1684","v":347781.68784280494},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1684","v":-102400.99886175901},11709328.35779006,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1684","v":1632926.0154114745},-249256.71214687257,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1684","v":425044.806122593},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1684","v":-125150.3866633405},12686338.00469218,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1684","v":583930.42785409733},-891590.98423306167,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1684","v":460509.93813173502},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1684","v":-135592.75631490702},116299.55278647962,186388.02312601294,455209.30858950503,315970.87320351222,472473.73737606948,401954.81350778777,1322268.9208122282,867679.34585307003,1683563.7227238542,17256.625437863666,{"$f":"BI1684*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":240543.00309760874},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1684:BI1684)+Monte_Carlo!BJ1684/(1+Analise_Fundamentalista!$C$10)^10","v":3697561.2347708009},{"$f":"(BK1684+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":25.037292410156418},0.42312258365084127]
["Tent1664",2558282.7898337478,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1689","v":155503.42935858018},-239478.22278003095,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1689","v":92864.832139430873},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1689","v":-27343.16354950095},2892166.2317879992,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1689","v":361700.25758596591},-76914.775391480376,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1689","v":104984.69234973699},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1689","v":-30911.74072013449},3581119.2690637256,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1689","v":451908.6888875424},-85670.716684245897,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1689","v":129993.46323808712},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1689","v":-38275.334632041246},4193182.0568580758,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1689","v":639100.57553560229},-90274.469952330473,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1689","v":152211.14311037681},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1689","v":-44817.118431600014},5159342.1447521495,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1689","v":824322.70535171474},-937259.27289206395,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1689","v":187282.43966079908},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1689","v":-55143.526990993341},5516536.2657725746,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1689","v":430228.98142794921},-63589.645458883278,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1689","v":200248.46992984097},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1689","v":-58961.250859829765},6854807.460700525,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1689","v":467168.50092648511},-5878.8745219481516,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1689","v":248827.27848372099},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1689","v":-73264.817417019876},6809238.7303408273,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1689","v":808157.48743905057},-147256.3223898616,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1689","v":247173.14841159736},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1689","v":-72777.774603801678},10034820.897703977,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1689","v":1461976.6065995661},-894680.47891799035,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1689","v":364260.73064232746},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1689","v":-107253.0957430632},12548948.223338122,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1689","v":876544.30077509827},-729898.39716828312,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1689","v":455522.73381100124},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1689","v":-134124.32159904108},-18453.124831520847,358858.43382408808,457956.1008093424,656220.13026204857,19202.345129456531,507926.55503907712,636852.0874712381,835296.5388569847,824303.76258083992,468044.31581877521,{"$f":"BI1689*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":6524148.4040550385},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1689:BI1689)+Monte_Carlo!BJ1689/(1+Analise_Fundamentalista!$C$10)^10","v":6065567.3999312138},{"$f":"(BK1689+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":39.585108186388574},0.58678187162722328]
["Tent1673",2306560.7836682717,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1698","v":336076.21589200385},-57999.115240294253,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1698","v":83727.40529152684},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1698","v":-24652.735418982043},3441942.478030365,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1698","v":450701.0927215697},-701963.27839341934,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1698","v":124941.39104795305},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1698","v":-36787.800191109796},3785441.5736625758,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1698","v":204213.4117882612},-815658.61723372585,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1698","v":137410.29635533094},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1698","v":-40459.150359394975},4172100.2806156171,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1698","v":498196.20407952444},-81355.164676277986,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1698","v":151445.8814982764},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1698","v":-44591.7944533431},4998636.3539635818,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1698","v":402145.44274674362},-475027.3266146151,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1698","v":181448.87179069483},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1698","v":-53425.88860545378},6105463.2594515625,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1698","v":625523.48459173413},-227068.55359434237,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1698","v":221626.32801015626},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1698","v":-65255.757147747587},6913884.125367499,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1698","v":1115255.9521125765},-167906.57900652612,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1698","v":250971.74217219872},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1698","v":-73896.234283977363},7974028.2875068197,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1698","v":1244821.8011248466},-1718769.3550557788,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1698","v":289454.63001082715},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1698","v":-85227.153338984528},10071337.202323087,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1698","v":486510.70897799917},-429230.62951256201,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1698","v":365586.26060808479},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1698","v":-107643.38539102217},10670513.870512595,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1698","v":688907.26829712745},-1366069.5416601643,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1698","v":387336.17853521829},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1698","v":-114047.44115000864},337151.77052425436,-163108.59481500639,-514494.05944952869,523695.12644817977,55141.099317369568,554825.50185980042,1124424.8809942717,-269720.07725908956,315222.95468249975,-403873.53597782715,{"$f":"BI1698*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-5629661.1157009332},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1698:BI1698)+Monte_Carlo!BJ1698/(1+Analise_Fundamentalista!$C$10)^10","v":-1642878.9447909421},{"$f":"(BK1698+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-7.7716339513125083},0.13013606136877959]
["Tent1689",2030740.5690696249,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1714","v":188539.64419982673},-29752.968752451117,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1714","v":73715.221325332197},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1714","v":-21704.743403400626},2745865.415088275,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1714","v":419478.77943643724},-407798.08426859969,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1714","v":99674.020347927348},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1714","v":-29348.064032653794},3742790.2924513565,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1714","v":551643.35121363471},-443354.54139802011,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1714","v":135862.0687371993},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1714","v":-40003.289513053627},4360462.8218396371,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1714","v":617231.88041814358},-80737.137884400348,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1714","v":158283.38040247766},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1714","v":-46605.030750657475},5315021.085154172,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1714","v":192887.12419502891},-577841.40667683305,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1714","v":192933.53449891813},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1714","v":-56807.437933732457},5752169.3122733803,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1714","v":663837.91122396139},-79969.007431510268,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1714","v":208801.87278145537},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1714","v":-61479.71869839009},5891383.5389043922,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1714","v":555382.6824568786},-158939.34958613897,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1714","v":213855.30387159289},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1714","v":-62967.65325445863},8411296.9110606778,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1714","v":1078102.580731729},-311948.67841109692,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1714","v":305327.33864473389},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1714","v":-89900.720911893572},8607876.9598558545,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1714","v":1413649.4237328756},-473999.08436101914,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1714","v":312463.13039765088},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1714","v":-92001.786691695306},11032735.915722001,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1714","v":1703701.636587875},-457949.32392011187,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1714","v":400484.72081492416},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1714","v":-117918.90393854547},210797.1533693072,82006.651483111098,204147.58903976026,648173.09218556352,-248828.18591661847,731191.05787551648,547330.9834878738,981580.52005347237,1160111.6830778122,1528318.1295441419,{"$f":"BI1714*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":21303483.342834812},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1714:BI1714)+Monte_Carlo!BJ1714/(1+Analise_Fundamentalista!$C$10)^10","v":13512094.29119065},{"$f":"(BK1714+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":85.332751490966928},0.93556783979966718]
["Tent1692",2838703.3056587325,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1717","v":294677.04952304269},-27626.14780322769,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1717","v":103044.00554200538},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1717","v":-30340.324010927601},2936143.1758846338,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1717","v":174520.22437886032},-394108.81319168827,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1717","v":106581.04109889326},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1717","v":-31381.770374252472},3300323.9294415321,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1717","v":343154.90392528422},-2294.4703771337663,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1717","v":119800.6838537392},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1717","v":-35274.168019132805},4576402.2344201729,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1717","v":416564.40178867237},-745804.23182580841,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1717","v":166121.91075622404},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1717","v":-48913.011204748116},4773159.0922037028,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1717","v":312459.53677183198},-287613.39220643661,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1717","v":173264.12061783858},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1717","v":-51015.966735403337},6135916.2415652163,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1717","v":940384.37400141184},-124894.8834512207,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1717","v":222731.76134354991},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1717","v":-65581.241442842962},6630521.3045462454,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1717","v":524636.75122766849},-916772.99685896491,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1717","v":240685.76405645203},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1717","v":-70867.626194069133},8527781.0439402051,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1717","v":305422.67130875395},-254543.91425708239,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1717","v":309555.67473398516},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1717","v":-91145.714119409036},11458537.483823819,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1717","v":824984.48300487304},-3478859.4859896782,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1717","v":415941.17907028826},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1717","v":-122469.91056006074},10813203.932905767,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1717","v":508118.61003023351},-602829.02973148599,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1717","v":392515.78133157996},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1717","v":-115572.52576083016},339754.58325089281,-144389.31808818717,425386.94938275684,-212030.93048566012,147094.2984478306,972640.01045089809,-222318.10776891353,269288.71766624768,-2360403.7344745775,182232.83586949733,{"$f":"BI1717*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2540174.1354866647},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1717:BI1717)+Monte_Carlo!BJ1717/(1+Analise_Fundamentalista!$C$10)^10","v":1199140.6918975217},{"$f":"(BK1717+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":9.6882775621261477},0.26439535527825619]
["Tent1699",2956526.4306474477,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1724","v":162239.76813947293},-143539.06858333683,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1724","v":107320.94660876341},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1724","v":-31599.628490198673},2815321.2835603291,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1724","v":257856.4529749678},-73975.38021512964,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1724","v":102195.24575443327},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1724","v":-30090.41479178446},3767154.3928770474,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1724","v":228226.28663468387},-286517.24820550246,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1724","v":136746.47764822785},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1724","v":-40263.695276374034},3977764.2221311601,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1724","v":579844.89348540502},-318155.03343968227,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1724","v":144391.54586285958},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1724","v":-42514.712649946683},5066193.5362469675,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1724","v":277480.69052723749},-285281.07732766069,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1724","v":183901.17550687908},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1724","v":-54147.946030637067},6056497.0130366348,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1724","v":625520.55876026873},-102334.74173203221,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1724","v":219848.86921166439},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1724","v":-64732.401368062441},7465880.5294250147,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1724","v":1137743.6865956446},-1002752.6527244826,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1724","v":271009.03187608713},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1724","v":-79796.023007436626},9374513.6844830625,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1724","v":464374.57049392193},-458629.29693487374,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1724","v":340291.79383835493},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1724","v":-100195.67105343849},10203347.611021105,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1724","v":371686.82535929431},-755059.28504925035,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1724","v":370378.19545325328},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1724","v":-109054.32487340088},12474470.434724092,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1724","v":1076494.0173757186},-814877.4550168023,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1724","v":452819.21433878242},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1724","v":-133328.29609202084},94422.017674700823,255985.90372248695,38191.820801035232,363566.69325863564,121952.8426758188,678302.2848718384,326204.04273981252,245841.39634396462,-122048.58911010364,581107.48060567793,{"$f":"BI1724*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":8100154.8657754175},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1724:BI1724)+Monte_Carlo!BJ1724/(1+Analise_Fundamentalista!$C$10)^10","v":5517110.0163743123},{"$f":"(BK1724+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":36.215667221880103},0.54917444217971645]
["Tent1713",2847233.831289201,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1738","v":140403.65861689273},-104317.4709148681,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1738","v":103353.66084433654},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1738","v":-30431.499059442183},2525615.385217804,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1738","v":396912.76902801049},-161584.53248306428,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1738","v":91679.015990353917},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1738","v":-26994.011301476985},3286894.9219611459,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1738","v":339481.96682612051},-498202.41027796699,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1738","v":119313.21525549785},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1738","v":-35130.637542633951},4012014.4775121664,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1738","v":226998.61189352456},-196250.41626522903,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1738","v":145634.81897923641},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1738","v":-42880.782553640129},5703356.3653454557,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1738","v":661881.59418837831},-955440.59342120797,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1738","v":207029.97870441817},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1738","v":-60958.001397829241},6358233.8484150954,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1738","v":647439.36572858156},-507787.25855165295,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1738","v":230801.81807214778},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1738","v":-67957.39262839072},7183850.458229376,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1738","v":1059067.797923007},-595793.0684089479,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1738","v":260771.4321377264},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1738","v":-76781.659469041057},7819422.8869061554,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1738","v":563624.3006083169},-540718.28710816312,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1738","v":283842.50431788794},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1738","v":-83574.716489133847},9234776.7712367121,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1738","v":721109.59389248095},-1839008.1978168227,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1738","v":335219.38939429895},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1738","v":-98702.149974384651},13399597.566975906,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1738","v":1507995.324547797},-133084.12750494733,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1738","v":486401.02796220157},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1738","v":-143216.14061873403},109008.34948691899,300013.24123382312,-74537.865738982582,133502.23205389181,-147487.02192624073,302496.53262068564,647264.50218274444,223173.8013289079,-881381.36450442753,1718096.0843863171,{"$f":"BI1738*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":23948830.160138771},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1738:BI1738)+Monte_Carlo!BJ1738/(1+Analise_Fundamentalista!$C$10)^10","v":12739306.814504497},{"$f":"(BK1738+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":80.585141450750712},0.91678315444717728]
["Tent1722",2564556.1816284801,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1747","v":234378.82791597286},-347091.58005541586,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1747","v":93092.554218584031},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1747","v":-27410.214142396744},3248934.8258841131,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1747","v":480228.32401876588},-55353.094914524547,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1747","v":117935.27613000368},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1747","v":-34724.916517767684},3744629.6570809418,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1747","v":554550.7845065461},-125806.02301977969,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1747","v":135928.83707424492},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1747","v":-40022.948812679831},3715488.7388037615,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1747","v":133815.85771898602},-565030.71590918477,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1747","v":134871.03123082794},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1747","v":-39711.487977465695},4957088.0964845102,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1747","v":461659.68134523818},-574741.44488701981,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1747","v":179940.6835748289},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1747","v":-52981.816978985597},5577933.4389926409,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1747","v":729544.26918621326},-388358.72654465475,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1747","v":202477.16732309808},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1747","v":-59617.469537258461},7474584.7673165044,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1747","v":331082.72213836783},-23739.786145084661,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1747","v":271324.99287692213},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1747","v":-79889.054708695985},6856480.4086140562,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1747","v":477293.68374631502},-979775.09554261819,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1747","v":248888.00594816919},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1747","v":-73282.698039362032},9371344.7182968371,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1747","v":1140841.1676920536},-1117524.1184963973,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1747","v":340176.76139780192},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1747","v":-100161.80084915258},9917656.181446908,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1747","v":1190370.5029278218},-648869.18681123247,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1747","v":360007.6895981105},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1747","v":-106000.82839733474},-47030.412063255717,508085.58871647727,524650.6497483314,-336055.31493683654,13877.10305406167,484045.24042739818,498778.87416150933,-326876.10388749605,263332.00974430563,795508.17731736507,{"$f":"BI1747*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":11088722.221481632},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1747:BI1747)+Monte_Carlo!BJ1747/(1+Analise_Fundamentalista!$C$10)^10","v":6779302.3913901513},{"$f":"(BK1747+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":43.969930034220155},0.63450610239628247]
["Tent1729",3052307.077028065,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1754","v":299033.4416867015},-269890.59464645555,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1754","v":110797.75288041105},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1754","v":-32623.340915294699},{"$f":"G$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":2828826.9890791965},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1754","v":340275.77134893188},-34392.663183818666,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1754","v":102685.49846649397},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1754","v":-30234.765024026685},{"$f":"L$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":3408968.1093320404},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1754","v":396423.29135803023},-196513.0179355813,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1754","v":123744.43220265173},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1754","v":-36435.367082525103},{"$f":"Q$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":4786648.4841371672},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1754","v":747372.75141794025},-263033.99973647489,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1754","v":173753.78115206186},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1754","v":-51160.1426065329},{"$f":"V$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":5644329.7215177929},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1754","v":790012.68783776369},-37065.722299752786,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1754","v":204887.33075611762},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1754","v":-60327.119158238042},{"$f":"AA$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":5735028.8617586344},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1754","v":541112.85289256298},-388711.40058627108,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1754","v":208179.680009737},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1754","v":-61296.519974777802},{"$f":"AF$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":7653725.4293291327},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1754","v":1084873.8685496342},-357479.83003890997,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1754","v":277827.74056895124},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1754","v":-81803.726706350906},{"$f":"AK$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":7577306.4329533754},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1754","v":269610.16337445989},-132950.73672100352,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1754","v":275053.75588715629},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1754","v":-80986.95339086969},{"$f":"AP$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":10711113.377622642},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1754","v":810035.21297510504},-598204.22813785553,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1754","v":388809.92742165906},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1754","v":-114481.37244460617},{"$f":"AU$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":10523772.07452867},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1754","v":1424943.9252390007},-807439.14257750148,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1754","v":382009.49912900169},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1754","v":-112479.05123507015},107317.2590053623,378333.84160758049,287219.33854257554,606932.39022699429,897507.17713589047,299284.61234125111,923418.05237332452,330726.22914974298,486159.53981430246,887035.23055543087,{"$f":"BI1754*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":12364533.203752371},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1754:BI1754)+Monte_Carlo!BJ1754/(1+Analise_Fundamentalista!$C$10)^10","v":9190000.3921658918},{"$f":"(BK1754+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":58.780022559904481},0.77769953891854748]
["Tent1741",2236877.2133150632,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1766","v":230017.21990839395},-239283.65872126276,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1766","v":81197.914380888498},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1766","v":-23907.950961043069},2843423.5519015705,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1766","v":390580.93394666433},-132329.57859344414,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1766","v":103215.34894342287},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1766","v":-30390.774440225225},4032471.3589225663,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1766","v":581794.97299350658},-327550.69080245023,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1766","v":146377.39711243665},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1766","v":-43099.42759801916},4940019.2335732505,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1766","v":206500.37627770298},-295795.45652856486,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1766","v":179321.08940980383},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1766","v":-52799.383390313837},4671710.7918019537,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1766","v":398570.18712649797},-30698.930154460657,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1766","v":169581.58035095464},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1766","v":-49931.677898873197},5914428.3763992488,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1766","v":307948.06118991144},-387309.53436772316,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1766","v":214691.82396786395},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1766","v":-63213.958613310097},7124092.2787771337,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1766","v":446862.92534449568},-870913.71670583275,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1766","v":258602.22968448582},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1766","v":-76142.958508898475},7799349.5298684714,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1766","v":391338.92633224709},-77269.942997170918,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1766","v":283113.84799451858},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1766","v":-83360.170588793961},10035159.969246602,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1766","v":620821.71988024702},-1635748.2782127105,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1766","v":364273.03882890253},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1766","v":-107256.71977113461},13577046.862454901,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1766","v":1884391.8431121949},-415784.6241265026,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1766","v":492842.379599871},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1766","v":-145112.73513412813},48023.524606976614,331075.92985641782,357522.25170547387,37226.62576862811,487521.1594241187,72116.392176742142,-241591.52018574972,513822.6607408009,-757910.23927469552,1816336.8634514352,{"$f":"BI1766*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":25318224.895399231},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1766:BI1766)+Monte_Carlo!BJ1766/(1+Analise_Fundamentalista!$C$10)^10","v":13666500.949639294},{"$f":"(BK1766+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":86.281346834502401},0.93889185080159854]
["Tent1748",2516421.2720319331,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1773","v":154534.20166840966},-69484.885102696018,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1773","v":91345.272675865868},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1773","v":-26895.743767671534},2957144.8503057933,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1773","v":190329.59519414546},-211449.2965459362,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1773","v":107343.39504096653},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1773","v":-31606.238216819813},3661244.0022611697,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1773","v":245738.23725682625},-56170.161197554437,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1773","v":132901.96495969736},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1773","v":-39131.715206106019},3932880.9983688849,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1773","v":422906.51148240332},-335498.8297365809,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1773","v":142762.29945698002},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1773","v":-42034.996594771845},5012822.3230250245,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1773","v":460307.80242602638},-82561.506458616321,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1773","v":181963.81784781607},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1773","v":-53577.509557483245},5479431.7249918617,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1773","v":259468.09898997462},-204343.22348954671,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1773","v":198901.58718298268},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1773","v":-58564.674089260123},7232338.3932836941,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1773","v":882644.46151894459},-215363.3937784619,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1773","v":262531.52838959522},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1773","v":-77299.90301257596},8709162.8379523046,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1773","v":1401998.8810236938},-658475.71606195043,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1773","v":316139.77478774701},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1773","v":-93084.339543573748},11433436.569312226,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1773","v":1313834.2382820128},-2497509.9588593687,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1773","v":415030.02404789266},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1773","v":-122201.62965950512},10877536.942094829,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1773","v":450573.9183001843},-518576.11013608909,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1773","v":394851.04861442593},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1773","v":-116260.12292517742},149498.845473908,54617.45547235597,283338.32581286313,188134.98460803059,506132.60425774287,195461.78859415045,852512.69311750203,966578.60020591668,-890847.32618896838,210588.73385334373,{"$f":"BI1773*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2935431.7645708504},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1773:BI1773)+Monte_Carlo!BJ1773/(1+Analise_Fundamentalista!$C$10)^10","v":3103644.0647536507},{"$f":"(BK1773+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":21.388569825363081},0.38302627450169002]
["Tent1754",2510155.612820792,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1779","v":245974.73484399222},-48746.304614576497,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1779","v":91117.831286978879},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1779","v":-26828.775821345786},3108348.2924930304,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1779","v":454938.67522072454},-184747.78657471787,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1779","v":112832.03075138164},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1779","v":-33222.314619867429},3397556.1695134561,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1779","v":188453.56463334084},-99030.865279370511,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1779","v":123330.18250365462},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1779","v":-36313.39521212961},3984246.0736298421,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1779","v":163050.36055311956},-26442.994919390814,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1779","v":144626.83496137906},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1779","v":-42583.991279477537},4721124.9290093752,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1779","v":322533.04700152331},-272681.33939711773,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1779","v":171375.29743935369},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1779","v":-50459.820776857297},6761770.54840085,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1779","v":515009.26350999589},-462357.74321994965,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1779","v":245450.06886568587},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1779","v":-72270.430276059618},7098731.5765490346,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1779","v":1056606.5741807185},-620887.67331008369,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1779","v":257681.64445258363},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1779","v":-75871.900973152719},9985650.7128005642,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1779","v":439891.54618945823},-322697.17018522025,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1779","v":362475.86894311826},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1779","v":-106727.56024991289},11303420.915317263,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1779","v":443484.56585154118},-1541174.9155493388,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1779","v":410310.49814883235},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1779","v":-120812.01030025884},10866800.619763533,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1779","v":584558.66464103863},-1352923.6510049412,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1779","v":394461.32361019548},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1779","v":-116145.37211709969},261517.48569504876,349800.60477752093,176439.48664549534,238650.20931563026,170767.18426690198,225831.15887967247,617528.64435006573,372942.68469744333,-808191.86184922408,-490049.03487080679,{"$f":"BI1779*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-6830875.8822722454},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1779:BI1779)+Monte_Carlo!BJ1779/(1+Analise_Fundamentalista!$C$10)^10","v":-2194042.1680510892},{"$f":"(BK1779+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-11.157698207644273},0.11086914376412162]
["Tent1762",2435551.761245898,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1787","v":99691.314663755853},-40875.099590622194,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1787","v":88409.735770334373},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1787","v":-26031.402941716799},2878912.4096336686,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1787","v":316056.56639775494},-539188.93552071811,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1787","v":104503.58292178051},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1787","v":-30770.082640636014},3456194.2014168897,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1787","v":176200.60821422425},-2884.1059669800652,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1787","v":125458.72396566119},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1787","v":-36940.123931459595},4064260.109425093,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1787","v":345893.20860808139},-353389.46913463512,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1787","v":147531.31840333945},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1787","v":-43439.188709448652},4654600.4969813526,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1787","v":718959.1148600569},-51553.886064726496,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1787","v":168960.4822211132},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1787","v":-49748.801482114635},6170714.2528472319,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1787","v":350295.69431550679},-128385.02781895136,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1787","v":223994.91782075094},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1787","v":-65953.165812370295},7979920.6350861788,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1787","v":481905.17077228462},-1257388.8977225453,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1787","v":289668.5203090533},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1787","v":-85290.131295992702},8489177.3483937327,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1787","v":1052582.911213096},-107107.47642680426,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1787","v":308154.37315734517},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1787","v":-90733.114243767093},9677177.8242886737,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1787","v":1120464.0756407622},-253834.18795236593,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1787","v":351278.40354755748},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1787","v":-103430.57342942315},12826156.006561426,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1787","v":1480773.4423935991},-1770816.3795199492,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1787","v":465585.28606639471},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1787","v":-137087.14407667736},121194.54790175121,-149398.86884181865,261835.10228144578,96595.869167337078,786616.90953432897,379952.4185049361,-571105.33793720009,1162896.69369987,1114477.7178065307,38455.204863367224,{"$f":"BI1787*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":536033.56553546817},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1787:BI1787)+Monte_Carlo!BJ1787/(1+Analise_Fundamentalista!$C$10)^10","v":2195207.4412750211},{"$f":"(BK1787+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":15.807600976046672},0.32417610609225378]
["Tent1769",2542880.1051382516,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1794","v":137068.42582827128},-80207.097778840136,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1794","v":92305.719701029637},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1794","v":-27178.538228014218},2798092.4945889767,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1794","v":122836.10067034529},-201524.99860579017,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1794","v":101569.84632550841},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1794","v":-29906.271898561095},3378809.0339749134,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1794","v":423468.99508954852},-91909.452070649466,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1794","v":122649.66758880619},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1794","v":-36113.024090081628},4240638.8017628109,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1794","v":519872.67679715349},-339135.80886389071,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1794","v":153933.80749563363},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1794","v":-45324.340519249454},4784588.6239057267,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1794","v":483373.99396224157},-372299.26371446956,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1794","v":173679.00889647557},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1794","v":-51138.126629479375},5592479.7048632791,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1794","v":752234.63396917586},-802376.39766273031,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1794","v":203005.1920370587},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1794","v":-59772.941374975526},7184861.4478181526,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1794","v":668406.87718783645},-1010343.9667177114,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1794","v":260808.13073055967},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1794","v":-76792.465019460506},8268394.3010484101,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1794","v":395933.4612803451},-820441.70263098413,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1794","v":300140.02043901739},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1794","v":-88373.364572421066},9206388.8356960826,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1794","v":631728.38864418515},-769156.48960157554,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1794","v":334188.91657900211},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1794","v":-98398.737088442285},14713606.995984839,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1794","v":2035170.0910191853},-1377777.3708786792,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1794","v":534099.14231431892},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1794","v":-157260.39517329502},{"$f":"SUM(C1794:F1794)","v":121988.50952244658},{"$f":"SUM(H1794:K1794)","v":-7025.3235084975713},{"$f":"SUM(M1794:P1794)","v":418096.1865176236},{"$f":"SUM(R1794:U1794)","v":289346.334909647},{"$f":"SUM(W1794:Z1794)","v":233615.61251476823},{"$f":"SUM(AB1794:AE1794)","v":93090.486968528741},{"$f":"SUM(AG1794:AJ1794)","v":-157921.4238187758},{"$f":"SUM(AL1794:AO1794)","v":-212741.58548404271},{"$f":"SUM(AQ1794:AT1794)","v":98362.078533169435},{"$f":"SUM(AV1794:AY1794)","v":1034231.46728153},{"$f":"BI1794*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":14416326.293557404},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1794:BI1794)+Monte_Carlo!BJ1794/(1+Analise_Fundamentalista!$C$10)^10","v":8055304.3887335947},{"$f":"(BK1794+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":51.809032085797455},{"$f":"_xlfn.NORM.DIST(BL1794,$H$7,$H$8,$C$6)","v":0.71445856787060147}]
["Tent1781",2619323.1442306112,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1806","v":211915.60025814679},-174766.51231085643,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1806","v":95080.577125607495},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1806","v":-27995.568514278672},2900147.1330533945,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1806","v":160220.47865387966},-446094.17294454691,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1806","v":105274.39646660691},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1806","v":-30997.041332498109},3611859.1339021339,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1806","v":362412.12880338769},-27142.337393861908,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1806","v":131109.31032096301},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1806","v":-38603.885156285978},3900864.4140434121,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1806","v":188436.50342976439},-169875.88909722641,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1806","v":141600.10787250072},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1806","v":-41692.800374327941},4514126.6538774194,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1806","v":392027.09384549304},-682041.00436386373,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1806","v":163861.32746321592},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1806","v":-48247.404028447134},5344945.2881547185,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1806","v":267576.89874740387},-180610.75351601327,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1806","v":194019.77332270844},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1806","v":-57127.270588661733},6667913.0407455442,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1806","v":548026.08307812805},-989209.52328209369,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1806","v":242043.07190347678},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1806","v":-71267.272535888784},8016065.3474325119,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1806","v":566336.99111103569},-593527.28544026113,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1806","v":290980.56159632176},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1806","v":-85676.449331302516},10668264.383269699,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1806","v":1030734.7846786462},-1198587.2791167968,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1806","v":387254.52288087021},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1806","v":-114023.3984218828},12843063.002271814,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1806","v":1555944.3863630549},-1297676.5232311748,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1806","v":466199.00450474193},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1806","v":-137267.84761370497},104234.09655861919,-211596.33915655845,427775.21657420287,118467.92183071077,-174399.98708360191,223858.64796543733,-270407.64083637763,178113.81793579381,105378.63002083686,587199.02002291696,{"$f":"BI1806*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":8185065.8577990988},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1806:BI1806)+Monte_Carlo!BJ1806/(1+Analise_Fundamentalista!$C$10)^10","v":4525928.6260902137},{"$f":"(BK1806+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":30.126356949452699},0.48031130724198617]
["Tent1793",2193845.5897939876,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1818","v":302847.55734924902},-19275.874006176367,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1818","v":79635.880460771499},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1818","v":-23448.024980845319},{"$f":"G$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":2991909.0938015222},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1818","v":371697.45616805297},-231486.6100477505,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1818","v":108605.32575852216},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1818","v":-31977.80167311784},{"$f":"L$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":3690863.7279243004},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1818","v":173671.71458044765},-520562.52035466384,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1818","v":133977.1513552957},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1818","v":-39448.293579035213},{"$f":"Q$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":4580311.5959434826},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1818","v":203927.20639065988},-197539.96678976298,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1818","v":166263.81930639574},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1818","v":-48954.794823013763},{"$f":"V$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":4455473.9929934135},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1818","v":508089.39300642925},-537278.30991449708,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1818","v":161732.25497397865},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1818","v":-47620.518953217041},{"$f":"AA$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":6593980.4396905638},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1818","v":286359.8833517661},-285809.03790419642,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1818","v":239359.34256210542},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1818","v":-70477.074044025532},{"$f":"AF$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":6417241.4694714732},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1818","v":212786.73566434841},-231.72874568572425,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1818","v":232943.77550004565},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1818","v":-68588.071550839464},{"$f":"AK$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":8907892.5719586108},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1818","v":304929.21342289506},-872576.57097915339,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1818","v":323353.59941376059},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1818","v":-95208.381358136539},{"$f":"AP$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":11118548.543054678},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1818","v":1662099.5303090326},-581520.84289074223,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1818","v":403599.69124132115},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1818","v":-118836.07725225964},{"$f":"AU$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":12357353.000815365},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1818","v":1428144.113630621},-949705.06455155904,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1818","v":448567.88962841226},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1818","v":-132076.53410441341},339759.53882299882,216838.3702057068,-252361.94799795569,123696.26408427887,84922.819112693775,169433.11396564957,376910.71086786885,-339502.13950063428,1365342.3014073519,794930.4046030608,{"$f":"BI1818*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":11080668.550483961},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1818:BI1818)+Monte_Carlo!BJ1818/(1+Analise_Fundamentalista!$C$10)^10","v":6935410.9488122724},{"$f":"(BK1818+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":44.928980972466569},0.64470012752365813]
["Tent1803",2677784.4044541391,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1828","v":230279.16096741386},-291557.08082033542,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1828","v":97202.701833201034},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1828","v":-28620.407881511303},2856945.9979055976,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1828","v":207480.95213039717},-229064.67370909965,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1828","v":103706.20932964316},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1828","v":-30535.30359632428},3265348.9495933787,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1828","v":435307.0354309344},-382306.22885690571,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1828","v":118531.10347521905},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1828","v":-34900.352193169834},4330723.4230705407,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1828","v":492194.82902501506},-424444.50402456213,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1828","v":157203.84991210556},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1828","v":-46287.173300480878},4794625.4378088582,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1828","v":790852.646302626},-1195717.5819890937,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1828","v":174043.34197256589},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1828","v":-51245.401026649153},5070236.4883869942,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1828","v":646588.08604599338},-602972.35663468332,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1828","v":184047.93335293242},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1828","v":-54191.157477794841},7937075.1900284039,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1828","v":337523.40081586852},-729971.07743179298,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1828","v":288113.24460652319},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1828","v":-84832.195208465011},8064286.2097077789,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1828","v":687901.5063208146},-241517.13871879911,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1828","v":292730.96319328609},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1828","v":-86191.838376223648},9789782.850762669,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1828","v":482043.25039028097},-1492451.1219611419,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1828","v":355365.9293375595},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1828","v":-104634.1063881757},9758435.4112582412,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1828","v":786552.45904705336},-617683.1956249408,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1828","v":354228.02749217016},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1828","v":-104299.06204959289},7304.3740987681667,51587.1841546164,136631.55785607791,178667.00161207761,-282066.99474055093,173472.50528644765,-189166.62721786628,652923.4924190779,-759676.04862147721,418798.22886468982,{"$f":"BI1828*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":5837698.9189343741},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1828:BI1828)+Monte_Carlo!BJ1828/(1+Analise_Fundamentalista!$C$10)^10","v":3040451.2682811292},{"$f":"(BK1828+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":21.000345683469899},0.37882486493758571]
["Tent1811",2538596.5274265623,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1836","v":189821.15750140548},-201967.55419203939,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1836","v":92150.227225087176},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1836","v":-27132.754952446263},2817963.8592858952,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1836","v":394573.44041888986},-44777.571969466735,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1836","v":102291.17039268892},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1836","v":-30118.658886043013},3491290.0808238857,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1836","v":524517.85935180099},-105192.60927359512,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1836","v":126732.69295879513},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1836","v":-37315.231943111976},4288873.7916923622,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1836","v":339913.49799908412},-152777.03374240277,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1836","v":155684.72192184764},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1836","v":-45839.880561848877},4753078.4530593259,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1836","v":190699.40339157922},-50370.885640328263,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1836","v":172535.19995636775},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1836","v":-50801.343003232243},5616903.4668636965,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1836","v":240615.84478768191},-682807.19700495608,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1836","v":203891.76664382045},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1836","v":-60033.984806735818},6198111.9382986315,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1836","v":550979.57845578459},-1228791.2999107817,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1836","v":224989.44488029406},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1836","v":-66245.994813586411},8578611.5644746721,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1836","v":955482.10147150082},-155456.09593250422,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1836","v":311400.8060758959},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1836","v":-91688.995433657532},9175328.7722931728,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1836","v":1183274.2839437248},-681953.67901430849,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1836","v":333061.44639251078},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1836","v":-98066.764252265406},12319619.335782774,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1836","v":491933.42346366984},-1790445.6901873529,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1836","v":447198.16987609165},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1836","v":-131673.23319553488},52871.075582007004,421968.37995606905,508742.71109388897,296981.30561668013,262062.37470438649,-298333.57038018951,-519068.27138828946,1019737.8161812349,736315.28706966166,-982987.33004312636,{"$f":"BI1836*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-13702025.649618898},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1836:BI1836)+Monte_Carlo!BJ1836/(1+Analise_Fundamentalista!$C$10)^10","v":-5314894.2593156109},{"$f":"(BK1836+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-30.33061336156641},3.8658797979620227E-2]
["Tent1818",2703447.285273707,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1843","v":349595.95639402256},-193564.40428519549,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1843","v":98134.256049565927},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1843","v":-28894.695130047421},2831575.96553963,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1843","v":114360.3387714111},-189895.81460681165,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1843","v":102785.28541677479},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1843","v":-30264.146339200306},4211260.4649774227,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1843","v":598476.93136473186},-597178.5021970279,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1843","v":152867.38343768654},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1843","v":-45010.342133016558},4130218.4559731572,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1843","v":378730.59060560277},-430118.86241907341,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1843","v":149925.58490300912},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1843","v":-44144.157630118905},4692333.5886983592,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1843","v":550903.1710641511},-546289.45723885228,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1843","v":170330.18116226475},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1843","v":-50152.096263343061},5015027.8829130381,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1843","v":730893.86577321088},-685760.29466023785,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1843","v":182043.87895348732},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1843","v":-53601.082785969098},7543286.9875688637,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1843","v":740930.56893050147},-30201.572073631454,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1843","v":273818.86109848658},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1843","v":-80623.350405809353},9652148.7909053434,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1843","v":550410.20769663458},-822660.09143369109,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1843","v":350369.85778670898},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1843","v":-103163.06080102807},10857782.603420308,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1843","v":399538.41050094541},-97925.711370363628,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1843","v":394133.97255374776},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1843","v":-116048.9867226684},12405951.162182428,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1843","v":509822.73359630577},-308750.6418682427,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1843","v":450331.98705953738},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1843","v":-132595.95575699428},225271.1130283456,-3014.3367578260659,109155.47047237394,54393.155459419577,124791.79872422051,173576.36728049125,903924.50754954724,-25043.086751375609,579697.68496166123,518808.12303060608,{"$f":"BI1843*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":7231753.6470018607},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1843:BI1843)+Monte_Carlo!BJ1843/(1+Analise_Fundamentalista!$C$10)^10","v":5032429.232640272},{"$f":"(BK1843+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":33.238036987726986},0.51555696558007014]
["Tent1830",2434605.7943326943,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1855","v":374703.82216182101},-156619.54824520217,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1855","v":88375.397479449093},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1855","v":-26021.292359679919},3236702.3340472528,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1855","v":349963.48669264838},-225705.64427201205,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1855","v":117491.24065996449},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1855","v":-34594.174511355268},3443267.4414450866,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1855","v":398411.7988635333},-90285.526186195901,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1855","v":124989.48678841925},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1855","v":-36801.961522878824},4072142.1278429846,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1855","v":135975.21052411952},-11929.324278669294,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1855","v":147817.43310504721},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1855","v":-43523.432452774076},4907315.1183997104,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1855","v":692179.79910771595},-443524.4976349459,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1855","v":178133.94067944129},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1855","v":-52449.838776448087},6475554.4989789557,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1855","v":216502.06028218073},-663294.45330079331,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1855","v":235060.51948091961},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1855","v":-69211.326614441554},5987105.7544476818,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1855","v":298657.12419281155},-504938.62040425494,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1855","v":217329.98912287416},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1855","v":-63990.741165350155},8544734.1747015174,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1855","v":1210249.4720543751},-307904.03732944233,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1855","v":310171.06785965653},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1855","v":-91326.910752136551},10544121.791178871,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1855","v":544622.18162036769},-1261234.9952210598,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1855","v":382748.18721630605},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1855","v":-112696.55089256055},12576526.449581934,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1855","v":1607509.456930069},-819044.42456016026,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1855","v":456523.81444251392},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1855","v":-134419.08023697833},280438.37903638801,207154.90856924557,396313.79794287781,228339.88689772337,374339.40337576327,-280943.20015213452,-52942.248253919381,1121189.5918324527,-446561.1772769466,1110569.7665754443,{"$f":"BI1855*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":15480418.681124197},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1855:BI1855)+Monte_Carlo!BJ1855/(1+Analise_Fundamentalista!$C$10)^10","v":9242464.4124233667},{"$f":"(BK1855+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":59.102334601492657},0.78041668688715782]
["Tent1833",2798478.435918584,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1858","v":316126.7533618813},-301470.39591280028,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1858","v":101583.85587008733},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1858","v":-29910.396875259488},3249789.1531726867,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1858","v":135323.35396632244},-674514.70313352521,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1858","v":117966.28793235829},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1858","v":-34734.047647003703},3173743.9861420495,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1858","v":388839.5249048628},-195989.27592182677,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1858","v":115205.87313404976},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1858","v":-33921.269854208193},4124789.8577870503,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1858","v":187440.61085923872},-667064.86062119738,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1858","v":149728.52855673319},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1858","v":-44086.136269604307},4743608.9209016887,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1858","v":689397.17889874498},-315025.9344834729,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1858","v":172191.45902289767},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1858","v":-50700.131765931787},6940507.9335784186,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1858","v":658711.63700575999},-132267.65386184314,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1858","v":251938.17773993363},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1858","v":-74180.792013527287},7291116.1194615327,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1858","v":410891.83212518285},-633058.22822006326,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1858","v":264665.14070826978},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1858","v":-77928.124797257115},8192961.3559373887,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1858","v":1214068.7050105331},-267460.70356402965,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1858","v":297401.82909701444},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1858","v":-87567.130264240768},10982028.613677084,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1858","v":1100091.4162433769},-1467157.2594506256,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1858","v":398644.06226405664},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1858","v":-117376.93959493269},12367514.994619185,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1858","v":2022331.8596368593},-18696.841303761987,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1858","v":448936.76669413142},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1858","v":-132185.14643596293},{"$f":"SUM(C1858:F1858)","v":86329.816443908872},{"$f":"SUM(H1858:K1858)","v":-455959.10888184828},{"$f":"SUM(M1858:P1858)","v":274134.85226287763},{"$f":"SUM(R1858:U1858)","v":-373981.85747482977},{"$f":"SUM(W1858:Z1858)","v":495862.571672238},{"$f":"SUM(AB1858:AE1858)","v":704201.36887032317},{"$f":"SUM(AG1858:AJ1858)","v":-35429.380183867746},{"$f":"SUM(AL1858:AO1858)","v":1156442.7002792771},{"$f":"SUM(AQ1858:AT1858)","v":-85798.720538124762},{"$f":"SUM(AV1858:AY1858)","v":2320386.6385912658},{"$f":"BI1858*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":32344259.450033411},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1858:BI1858)+Monte_Carlo!BJ1858/(1+Analise_Fundamentalista!$C$10)^10","v":17459433.927343886},{"$f":"(BK1858+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":109.58318237153283},{"$f":"_xlfn.NORM.DIST(BL1858,$H$7,$H$8,$C$6)","v":0.98635534932115454}]
["Tent1844",2484290.8675345206,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1869","v":376808.55080314085},-164345.74523996972,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1869","v":90178.949456211907},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1869","v":-26552.331026681524},2750387.8608829845,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1869","v":423623.93645712116},-180046.46100371116,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1869","v":99838.183657493559},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1869","v":-29396.400352430439},3968964.1051498358,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1869","v":516964.08984089468},-414412.83457266015,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1869","v":144072.1044822876},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1869","v":-42420.656184089472},4301891.5271475334,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1869","v":549693.44163959124},-130124.29997469262,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1869","v":156157.26147950871},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1869","v":-45979.015324827138},5052195.6866845954,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1869","v":650017.98443386436},-379605.76802106906,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1869","v":183393.05812631102},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1869","v":-53998.335717247857},5985246.0674465653,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1869","v":605688.88616566698},-474719.44925904385,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1869","v":217262.48309036015},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1869","v":-63970.864658333616},7797497.3569704629,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1869","v":447291.62545306626},-740450.71028681973,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1869","v":283046.61472150037},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1869","v":-83340.374393207821},9545172.269252561,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1869","v":729307.49617189274},-594374.82962451095,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1869","v":346486.64488873555},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1869","v":-102019.68582343271},8625582.6063997094,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1869","v":1054029.4820055817},-744491.00420595868,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1869","v":313105.83960116393},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1869","v":-92191.026282846899},12215330.848825706,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1869","v":1058682.0734537325},-1499482.5168579642,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1869","v":443412.53176218609},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1869","v":-130558.58818188398},276089.42399270152,314019.25875847315,204202.70356643264,529747.38781958015,399806.93882185844,284261.05533864966,-93452.844505460918,379399.62561268464,530453.2911179401,-127946.49982392958,{"$f":"BI1869*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1783467.7709320309},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1869:BI1869)+Monte_Carlo!BJ1869/(1+Analise_Fundamentalista!$C$10)^10","v":1058085.7977188251},{"$f":"(BK1869+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":8.8217086126704807},0.25640603452759703]
["Tent1851",2853151.298258015,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1876","v":333158.95440521726},-186404.45281596505,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1876","v":103568.46296821951},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1876","v":-30494.745494812825},2948763.2534549423,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1876","v":257490.98593572676},-89984.491019168359,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1876","v":107039.14580483527},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1876","v":-31516.654932903926},3341788.1455046018,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1876","v":258955.63006027354},-424372.89195878728,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1876","v":121305.82139357322},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1876","v":-35717.341403158127},4365877.0503646331,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1876","v":417688.25245905761},-503205.28222535388,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1876","v":158479.91513473491},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1876","v":-46662.898526902405},4820773.8426591884,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1876","v":463679.4558346243},-1074258.4681830907,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1876","v":174992.52055313147},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1876","v":-51524.877601022548},5798732.6296139564,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1876","v":561322.65409278078},-135105.92282194996,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1876","v":210492.10603708724},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1876","v":-61977.391749434391},7377123.7304805145,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1876","v":290501.41730423656},-1036916.5437171083,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1876","v":267787.18897898117},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1876","v":-78847.382114680848},8250408.2709633196,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1876","v":863715.51314591803},-155115.29273930579,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1876","v":299487.13340426731},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1876","v":-88181.128215995894},10258685.424115743,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1876","v":436557.43217331788},-410364.05294062704,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1876","v":372386.94004725129},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1876","v":-109645.78054825094},12325433.695396172,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1876","v":926373.42933402082},-545336.94302401645,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1876","v":447409.22923655104},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1876","v":-131735.37760993524},219828.2190626589,243028.98578848969,-79828.781908098637,26299.986841536236,-487111.36939635739,574731.44555848371,-557475.31954857148,919906.22559488378,288934.53873169119,696710.33793662011,{"$f":"BI1876*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":9711562.5288307592},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1876:BI1876)+Monte_Carlo!BJ1876/(1+Analise_Fundamentalista!$C$10)^10","v":5668954.0454481561},{"$f":"(BK1876+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":37.148519084424763},0.55964555731198384]
["Tent1863",2325939.6044774214,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1888","v":96437.758306445641},-289943.80610175943,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1888","v":84430.850175983389},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1888","v":-24859.858051744424},2901428.4131787345,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1888","v":212832.86564955788},-144588.97973337022,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1888","v":105320.90651789449},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1888","v":-31010.735773221833},3714788.9927292392,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1888","v":222710.04524144236},-63739.091713051741,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1888","v":134845.63067620239},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1888","v":-39704.009026571439},4900711.3847535318,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1888","v":514532.05960503529},-126980.46289248325,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1888","v":177894.22729865991},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1888","v":-52379.257459229229},4872043.6763283666,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1888","v":738120.10320674663},-332228.08299429971,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1888","v":176853.59881876534},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1888","v":-52072.854334768686},5846994.0323423846,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1888","v":552809.52120811236},-716241.13031720917,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1888","v":212243.97923929887},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1888","v":-62493.214094476047},7466489.9304592535,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1888","v":684982.94878391735},-137492.62820233725,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1888","v":271031.1529351722},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1888","v":-79802.536342167514},8215350.2343552765,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1888","v":1183044.9130569245},-378900.51421008393,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1888","v":298214.53809241141},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1888","v":-87806.424671685847},10888431.03787742,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1888","v":473638.49207324628},-2222472.91923348,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1888","v":395246.50074355782},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1888","v":-116376.56003052443},9757628.5676128026,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1888","v":1409694.9024928615},-2147781.1231525596,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1888","v":354198.7393305978},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1888","v":-104290.43842993528},-133935.05567107484,142554.05666086031,254112.57517802154,513066.56655198277,530672.76469644357,-13680.843964273983,738718.93717458472,1014552.5122675661,-1469964.4864472004,-488177.91975903558,{"$f":"BI1888*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-6804794.0941644032},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1888:BI1888)+Monte_Carlo!BJ1888/(1+Analise_Fundamentalista!$C$10)^10","v":-2278707.1535501494},{"$f":"(BK1888+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-11.677836469891687},0.10810075201080804]
["Tent1870",2242535.7429780574,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1895","v":74083.12662121623},-123733.85557100338,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1895","v":81403.317164895852},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1895","v":-23968.429850491804},2683834.8250066019,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1895","v":438878.71948480967},-412177.1859819761,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1895","v":97422.330128872723},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1895","v":-28685.075337105613},2809976.751231546,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1895","v":107368.10314225056},-190673.71208738751,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1895","v":102001.24097140126},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1895","v":-30033.291934943834},4580782.9539827881,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1895","v":616916.59803628991},-178867.19907830373,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1895","v":166280.92944971984},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1895","v":-48959.832741421495},5287268.8646303844,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1895","v":432728.73616391647},-570049.63669487357,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1895","v":191926.13793170537},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1895","v":-56510.819628805715},5693051.0065109953,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1895","v":405677.53687704483},-722269.58584109182,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1895","v":206655.89753477508},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1895","v":-60847.856767545716},6810510.3870888362,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1895","v":571651.84638332424},-1708728.9225703327,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1895","v":247219.30913742178},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1895","v":-72791.366188976623},8550972.0764735714,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1895","v":1092444.7940074732},-471479.56858223112,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1895","v":310397.50166254415},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1895","v":-91393.582024380885},9318839.0056496076,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1895","v":444273.90469516924},-688469.40793433099,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1895","v":338270.82112774166},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1895","v":-99600.614926352544},9768371.9207508266,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1895","v":1077830.6740053073},-911348.33709090587,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1895","v":354588.7195508228},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1895","v":-104405.26438392691},7784.1583646168947,95438.788294600672,-11337.659908679521,555370.49566628446,-1905.582228057443,-170784.00819681762,-962649.13323856331,839969.14506340527,-5525.2970377726306,416665.79208129726,{"$f":"BI1895*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":5807974.5241133804},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1895:BI1895)+Monte_Carlo!BJ1895/(1+Analise_Fundamentalista!$C$10)^10","v":3227409.7364791008},{"$f":"(BK1895+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":22.14892265643838},0.39129447298985431]
["Tent1882",2790346.7859914266,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1907","v":387383.18696443026},-106733.70086260208,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1907","v":101288.67962588831},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1907","v":-29823.485047228154},2788662.7689281101,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1907","v":239767.18778795065},-562869.73461382231,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1907","v":101227.5503549077},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1907","v":-29805.486116787237},3445659.9303081566,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1907","v":381469.26378795336},-281832.73781842517,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1907","v":125076.33335500969},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1907","v":-36827.532665573934},4269559.7161063133,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1907","v":620213.99990892166},-594310.52595736925,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1907","v":154983.62726790467},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1907","v":-45633.449932031333},4872098.9849915905,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1907","v":387824.38841309183},-839192.30909135169,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1907","v":176855.60650522853},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1907","v":-52073.445478887013},6248643.3085700013,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1907","v":979577.40697826247},-730055.0667211418,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1907","v":226823.7171650758},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1907","v":-66786.078782098833},6350383.2267023809,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1907","v":644200.8543454539},-667277.49747290625,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1907","v":230516.84306061329},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1907","v":-67873.484455959959},8981091.8045411836,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1907","v":1182585.2351115411},-151144.98019172301,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1907","v":326010.70771841268},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1907","v":-95990.741539800947},10220878.942767939,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1907","v":1206532.1144683741},-205892.67061484797,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1907","v":371014.57708640187},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1907","v":-109241.70137184708},11685953.160371924,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1907","v":523510.34963093488},-367060.55225651176,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1907","v":424196.29406869202},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1907","v":-124900.55038701254},352114.68068048829,-251680.48258775123,187885.32665896392,135253.65128742575,-326585.75965191837,409559.97864009766,139566.71547720098,1261460.2210984298,1262412.3195680808,455745.54105610261,{"$f":"BI1907*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":6352713.7150142016},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1907:BI1907)+Monte_Carlo!BJ1907/(1+Analise_Fundamentalista!$C$10)^10","v":5055922.1271610111},{"$f":"(BK1907+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":33.382365286599892},0.51719093162587026]
["Tent1885",2494880.3290947936,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1910","v":116797.92690954765},-18551.983401860038,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1910","v":90563.343462280958},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1910","v":-26665.512173228079},3043694.5863261297,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1910","v":228350.39411979282},-50050.536417155563,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1910","v":110485.12227267843},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1910","v":-32531.289816500073},4110176.0059014182,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1910","v":263466.78091758455},-377173.43021498801,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1910","v":149198.05049243837},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1910","v":-43929.942066295378},4350217.6373680122,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1910","v":481733.93015266646},-411933.16063098621,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1910","v":157911.48354260912},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1910","v":-46495.529269540668},4887509.700265592,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1910","v":329844.61162620335},-273325.06709637429,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1910","v":177415.01045101424},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1910","v":-52238.156631941049},6146480.7474686066,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1910","v":342028.15102143958},-63145.662752348304,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1910","v":223115.24946740118},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1910","v":-65694.155861015955},6821213.8405251596,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1910","v":940324.00687055395},-11005.428878926043,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1910","v":247607.84101146882},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1910","v":-72905.765691258726},8133861.8600833295,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1910","v":464877.88320886786},-439473.76154209377,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1910","v":295256.53664388071},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1910","v":-86935.469375439803},9229237.5492553376,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1910","v":963013.83155508258},-1044904.4517126818,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1910","v":335018.31744028063},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1910","v":-98642.946256494033},13679087.396835176,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1910","v":711914.9857178001},-603509.45182091463,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1910","v":496546.41776730824},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1910","v":-146203.35382230673},162143.7747967405,256253.69015881562,-8438.5408712604694,181216.72379474872,181696.39834890224,436303.58187547652,1104020.6533118379,233725.188935215,154484.75102618738,458748.59784188704,{"$f":"BI1910*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":6394573.8284139084},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1910:BI1910)+Monte_Carlo!BJ1910/(1+Analise_Fundamentalista!$C$10)^10","v":5022340.8967448557},{"$f":"(BK1910+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":33.176059424385066},0.51485522489984914]
["Tent1900",2380538.8086838047,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1925","v":130428.16634226705},-222052.79521509129,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1925","v":86412.783507873493},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1925","v":-25443.419406345398},3023293.9473935105,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1925","v":422458.44758129586},-112600.77492478296,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1925","v":109744.58572310569},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1925","v":-32313.2458969359},3432340.9639938334,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1925","v":146498.25562626714},-436898.26837233361,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1925","v":124592.85921526037},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1925","v":-36685.178319256149},4341038.7798378635,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1925","v":637728.47123047861},-516148.02967857156,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1925","v":157578.29400345564},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1925","v":-46397.424789597411},5371748.5635023927,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1925","v":689764.83796919545},-312839.01556445024,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1925","v":194992.72348906219},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1925","v":-57413.746479601607},6107270.5775296539,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1925","v":627692.43262001243},-752340.12853295123,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1925","v":221691.93306781893},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1925","v":-65275.073930861479},8362799.2077481532,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1925","v":907899.82426799776},-10808.5258864434,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1925","v":303566.88780827326},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1925","v":-89382.372964309674},8709189.0276198275,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1925","v":861591.02554364561},-435111.40757138742,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1925","v":316140.72546414915},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1925","v":-93084.619461167385},9072274.502845481,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1925","v":881755.18960565981},-1256385.7671162998,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1925","v":329320.60997225973},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1925","v":-96965.310669737213},12355356.309258664,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1925","v":1190367.3289496256},-190782.74668617934,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1925","v":448495.41037514748},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1925","v":-132055.19328000973},-30655.264771296141,387289.01248268271,-202492.33185006221,232761.31076576526,514504.79941420583,31769.163224018652,1111275.8132255177,649535.72397524002,-142275.27820811752,1316024.799358584,{"$f":"BI1925*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":18344290.92341888},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1925:BI1925)+Monte_Carlo!BJ1925/(1+Analise_Fundamentalista!$C$10)^10","v":10974919.80682018},{"$f":"(BK1925+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":69.745652295945177},0.85901221375866688]
["Tent1903",2778849.902797143,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1928","v":434067.61348762381},-490548.28027527063,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1928","v":100871.34651001602},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1928","v":-29700.605294160967},2961605.9054437778,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1928","v":339057.90155245614},-74951.731539245971,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1928","v":107505.32988968611},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1928","v":-31653.918387567934},3967885.8635779363,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1928","v":328781.81214510038},-761587.39028403012,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1928","v":144032.96466436831},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1928","v":-42409.131838241752},4342210.39525274,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1928","v":369029.46228748455},-820464.25455781817,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1928","v":157620.82326146684},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1928","v":-46409.947123732396},4919625.2554869214,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1928","v":633276.41607444629},-704304.82231444691,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1928","v":178580.79464678222},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1928","v":-52581.410662492111},6629730.228034568,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1928","v":411582.36165405757},-106557.6001969636,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1928","v":240657.04823670047},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1928","v":-70859.171094998426},7815718.9494345421,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1928","v":968012.56981896621},-55795.391418354018,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1928","v":283708.05259389436},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1928","v":-83535.128462170644},8815674.3130077943,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1928","v":1228621.2812993652},-270987.64152775862,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1928","v":320006.10664568597},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1928","v":-94222.744060038531},11011718.902220797,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1928","v":427938.1109799816},-52869.59214437988,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1928","v":399721.81006924057},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1928","v":-117694.27215046904},13634830.522556366,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1928","v":2190365.3810653891},-855261.09983803914,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1928","v":494939.90764370124},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1928","v":-145730.33224845881},14690.074428208231,339957.58151532832,-331181.74531280319,-340223.91613259923,54970.977744289485,474822.63859879604,1112390.1025323358,1183417.0023572538,657096.05675437325,1684313.8566225923,{"$f":"BI1928*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":23477934.007998627},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1928:BI1928)+Monte_Carlo!BJ1928/(1+Analise_Fundamentalista!$C$10)^10","v":13732050.721855341},{"$f":"(BK1928+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":86.684051026916705},0.94026180180986763]
["Tent1910",2556947.481879361,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1935","v":118673.13029198843},-235674.25445840726,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1935","v":92816.360895543621},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1935","v":-27328.891654333285},2949891.269847868,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1935","v":468425.65825596399},-605545.11249869317,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1935","v":107080.09243254813},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1935","v":-31528.711276651717},4096129.4777522222,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1935","v":142340.97598157864},-686492.65523719089,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1935","v":148688.1660950213},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1935","v":-43779.811471658853},3897421.0121449307,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1935","v":208990.3242132795},-323584.58101518574,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1935","v":141475.11350496567},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1935","v":-41655.996975715796},5175989.1047156015,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1935","v":501216.0571340227},-351280.83928068838,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1935","v":187886.71888621585},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1935","v":-55321.451241858609},6415826.3111640988,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1935","v":968252.70646886819},-292448.31382618629,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1935","v":232892.40571434906},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1935","v":-68572.946207698842},6616213.1221988499,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1935","v":832789.54923412704},-525649.60173232818,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1935","v":240166.38169685073},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1935","v":-70714.699015113161},8040962.1739655221,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1935","v":878047.62661739811},-626209.58340302296,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1935","v":291884.30829155823},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1935","v":-85942.548920628949},10472610.050808117,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1935","v":1720046.4819329954},-917400.79064116534,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1935","v":380152.33432939346},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1935","v":-111932.22678404633},13933672.842554109,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1935","v":2129836.4509789804},-2268974.8823640728,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1935","v":505787.78653849376},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1935","v":-148924.38666014551},-51513.654925208495,-61568.073086832759,-439243.32463224977,-14775.140272656368,282500.48549769161,840123.85214933218,476591.63018353644,457779.80258530437,1070865.7988371772,217724.96849325582,{"$f":"BI1935*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3034904.9389336207},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1935:BI1935)+Monte_Carlo!BJ1935/(1+Analise_Fundamentalista!$C$10)^10","v":2897374.4672172247},{"$f":"(BK1935+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":20.121355174765164},0.36936576699930357]
["Tent1922",{"$f":"B$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":2552402.6441581999},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1947","v":360859.19887773058},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*B1947)","v":-89096.722376130856},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1947","v":92651.384766339383},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1947","v":-27280.316007571528},2663909.3474114551,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1947","v":311728.93799644179},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*G1947)","v":-268348.96460280742},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1947","v":96699.041781108972},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1947","v":-28472.109985952458},3615888.7093308405,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1947","v":521259.31454075867},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*L1947)","v":-62251.187199793152},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1947","v":131255.58259675169},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1947","v":-38646.953631913464},5205098.7629220821,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1947","v":556831.23134725739},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*Q1947)","v":-398477.39448390121},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1947","v":188943.3899992466},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1947","v":-55632.577966540048},5869470.0199735435,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1947","v":880847.53563724388},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*V1947)","v":-197470.4036784746},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1947","v":213059.85027076962},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1947","v":-62733.439533265504},6791148.7591872597,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1947","v":492306.49597185268},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AA1947)","v":-421177.36054152524},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1947","v":246516.48834991109},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1947","v":-72584.427315603767},6442420.4910648158,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1947","v":428520.13069130608},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AF1947)","v":-1004306.6774967675},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1947","v":233857.7657840724},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1947","v":-68857.187267123489},7951742.2235650755,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1947","v":852371.99440632982},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AK1947)","v":-1063040.2221274164},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1947","v":288645.65314743156},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1947","v":-84988.957822188924},10135122.486436797,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1947","v":1618619.4342346031},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AP1947)","v":-472621.46737393783},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1947","v":367901.64564906794},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1947","v":-108325.12841900303},11820013.355913339,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1947","v":1365432.42429536},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AU1947)","v":-64054.256928951894},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1947","v":429062.63550874131},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1947","v":-126333.39818113978},337133.54526036757,111606.90518879089,551616.75630580378,291664.64889606269,833703.54269627342,245061.19646463479,-410785.96828851249,-7011.5323958439549,1405574.4840907301,1604107.4046940096,{"$f":"BI1947*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":22359922.790557858},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1947:BI1947)+Monte_Carlo!BJ1947/(1+Analise_Fundamentalista!$C$10)^10","v":13652633.474511988},{"$f":"(BK1947+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":86.196152177325544},0.93859890621786957]
["Tent1934",2872985.8141458179,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1959","v":435523.76852127491},-106481.98109320585,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1959","v":104288.44943562931},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1959","v":-30706.73863880791},2753873.266125347,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1959","v":313772.03043320088},-21901.589112439444,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1959","v":99964.702732732665},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1959","v":-29433.65268667469},3664214.3405182785,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1959","v":411640.69807233673},-373753.67386298854,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1959","v":133009.78727110871},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1959","v":-39163.462456677458},4031651.0179836177,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1959","v":512786.87276953325},-111566.25944250282,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1959","v":146347.61900350542},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1959","v":-43090.659718037648},5011629.2082545375,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1959","v":196276.12937235454},-252599.57726711044,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1959","v":181920.50817019769},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1959","v":-53564.757436243017},5160171.9070750643,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1959","v":825232.87217209511},-565072.89224702166,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1959","v":187312.55976290011},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1959","v":-55152.395567599822},6468457.9859282579,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1959","v":367437.43575683958},-376986.46948718815,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1959","v":234802.91836823296},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1959","v":-69135.478425278314},9018014.4065812528,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1959","v":775333.49765086046},-81804.248552263336,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1959","v":327350.98614823585},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1959","v":-96385.373732249209},10175161.097824054,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1959","v":588304.86609712313},-397840.17364709254,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1959","v":369355.03420343297},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1959","v":-108753.06480813373},12653865.972206818,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1959","v":1942602.7957431362},-1472810.7376622115,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1959","v":459331.21392737317},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1959","v":-135245.69222232103},402623.49822489044,362401.49136681942,131733.34902377945,504477.57261249825,72032.302839198775,392320.14412037376,156118.40621260606,924494.8615145837,451066.6618453298,793877.57978597679,{"$f":"BI1959*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":11065993.048361661},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1959:BI1959)+Monte_Carlo!BJ1959/(1+Analise_Fundamentalista!$C$10)^10","v":7933191.5937888203},{"$f":"(BK1959+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":51.058833682214733},0.70717494220165489]
["Tent1940",2490283.2253088513,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1965","v":265469.50936883513},-221719.52382707884,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1965","v":90396.470091946161},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1965","v":-26616.377901922122},2699006.051998551,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1965","v":231150.43569221941},-224053.42432733779,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1965","v":97973.040728011809},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1965","v":-28847.226817206225},3404065.7391459327,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1965","v":427078.23137116863},-107104.86139325528,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1965","v":123566.47776140412},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1965","v":-36382.970095643264},4015625.4655354759,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1965","v":249983.69913398777},-537653.08788504265,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1965","v":145765.89666852655},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1965","v":-42919.377128285669},4743701.4543304257,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1965","v":752074.21659392409},-819950.52033483412,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1965","v":172194.81795622635},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1965","v":-50701.120771793765},5598217.7980356179,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1965","v":645315.98712931853},-179828.75481547115,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1965","v":203213.4829505446},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1965","v":-59834.27064658577},6776048.2844893495,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1965","v":403446.2265170957},-2000475.7083185771,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1965","v":245968.34603600437},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1965","v":-72423.032042578881},8010629.7855465487,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1965","v":1187195.2836594533},-523178.5486251408,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1965","v":290783.25247000885},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1965","v":-85618.353542118479},9984378.2997477055,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1965","v":614016.95226629695},-337302.13178836193,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1965","v":362429.68076367414},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1965","v":-106713.96058128162},13303838.818821689,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1965","v":1732715.6052022516},-900766.34435068327,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1965","v":482925.01658904087},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1965","v":-142192.66224391121},107530.07773178033,76222.82527568721,407156.8776436742,-184822.86921081401,53617.393443522567,608866.44461780624,-1423484.1678080559,869181.63396220293,532430.54066032765,1172681.6151966979,{"$f":"BI1965*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":16346206.181067178},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1965:BI1965)+Monte_Carlo!BJ1965/(1+Analise_Fundamentalista!$C$10)^10","v":9008154.1275036857},{"$f":"(BK1965+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":57.662852344377399},0.76813453247402363]
["Tent1952",2385111.470032203,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1977","v":355606.36400135432},-262867.41719383199,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1977","v":86578.769625685381},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1977","v":-25492.292434613653},3137064.454126203,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1977","v":471803.89475832554},-150082.27959725514,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1977","v":113874.41806694758},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1977","v":-33529.235616705606},3595283.405020942,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1977","v":515914.38622612489},-749323.43994509417,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1977","v":130507.61676063512},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1977","v":-38426.722229829335},4069618.2281722059,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1977","v":228636.86756085488},-167715.54499150603,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1977","v":147725.81636893225},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1977","v":-43496.456779187523},4773526.668942499,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1977","v":374351.37389196613},-193979.34917439969,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1977","v":173277.46353375167},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1977","v":-51019.895429653181},4872420.1837177631,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1977","v":320021.62396156049},-302918.72559613397,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1977","v":176867.26591438687},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1977","v":-52076.878480639803},7362130.2556155063,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1977","v":1190040.8800865603},-593074.1458234234,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1977","v":267242.93072416319},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1977","v":-78687.130465786366},9028309.1586053073,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1977","v":529948.52537940862},-221072.13481220545,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1977","v":327724.68229411542},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1977","v":-96495.404995960125},8055315.9498269493,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1977","v":938674.45205690619},-239299.17736659112,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1977","v":292405.34568087087},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1977","v":-86095.963407288335},13072877.771527575,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1977","v":1712853.9335189271},-980082.18727706547,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1977","v":474541.20578714402},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1977","v":-139724.12916585483},153825.42399859405,402066.79761131236,-141328.1591881635,165150.68215909359,302629.59282166493,141893.28579917358,785522.53452151373,540105.66786535853,905684.65696389764,1067588.8228631509,{"$f":"BI1977*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":14881300.080923285},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1977:BI1977)+Monte_Carlo!BJ1977/(1+Analise_Fundamentalista!$C$10)^10","v":9601593.4770005122},{"$f":"(BK1977+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":61.308639444877635},0.7984969586392533]
["Tent1959",2395306.2488000365,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1984","v":219301.33504309633},-227068.51592241702,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1984","v":86948.836774921452},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1984","v":-25601.255174896938},3114911.5598400705,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1984","v":504026.2859700548},-36405.999461749547,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1984","v":113070.27521868257},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1984","v":-33292.463429530835},3266303.811035777,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1984","v":146643.70186512786},-21180.764954342198,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1984","v":118565.76463461749},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1984","v":-34910.557840759058},5191930.3520216113,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1984","v":332216.78480619914},-1032472.252456257,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1984","v":188465.38097199018},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1984","v":-55491.832770438406},4838202.0097843353,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1984","v":419620.00321847119},-168438.48630780296,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1984","v":175625.1573441095},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1984","v":-51711.151466431264},6418975.0759026268,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1984","v":279901.86326513358},-37099.859173747871,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1984","v":233006.70484892948},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1984","v":-68606.600497039573},7322197.1077718223,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1984","v":937351.33248745557},-257848.12065111953,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1984","v":265793.37046208454},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1984","v":-78260.321280783319},9629724.7839341555,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1984","v":1147897.0682882862},-845815.5759727991,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1984","v":349555.87363626715},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1984","v":-102923.39093634975},11111240.56559135,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1984","v":445473.2504012913},-1608950.0614738637,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1984","v":403334.41403932159},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1984","v":-118757.9689118565},12491755.567937477,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1984","v":1632397.2259323581},-486225.24948589731,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1984","v":453446.65904534393},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1984","v":-133513.04119772481},53580.400720703823,547398.09829745698,209118.14370464411,-567281.91944850609,375095.52278834645,407202.10844327562,867036.26101763733,548713.97501540452,-878900.3659451073,1466105.5942940798,{"$f":"BI1984*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":20436292.355045814},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1984:BI1984)+Monte_Carlo!BJ1984/(1+Analise_Fundamentalista!$C$10)^10","v":11557827.074585374},{"$f":"(BK1984+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":73.326735686199115},0.88052227104939096]
["Tent1971",2646280.8585016024,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B1996","v":160701.7695336396},-153087.99802227574,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B1996","v":96059.13337458302},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B1996","v":-28283.695062743755},2658862.6494627767,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G1996","v":390557.08847946383},-295844.06344283791,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G1996","v":96515.848289081885},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G1996","v":-28418.170410568528},3797610.7374567855,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L1996","v":186523.0548549279},-483366.12912301498,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L1996","v":137852.03303804537},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L1996","v":-40589.215509818539},4323774.4831695184,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q1996","v":505305.50341642875},-84510.862832476618,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q1996","v":156951.60565669337},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q1996","v":-46212.90238681787},5892468.9591622977,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V1996","v":445436.72185805254},-389810.31544526177,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V1996","v":213894.70427347641},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V1996","v":-62979.254326767674},6059551.4558044951,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA1996","v":262752.65422597883},-782541.69788539642,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA1996","v":219959.74448942652},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA1996","v":-64765.047535439277},7123023.2483542897,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF1996","v":713155.65582926176},-608790.29191004962,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF1996","v":258563.42422827752},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF1996","v":-76131.532612665498},9309438.0106717292,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK1996","v":1487994.2377533559},-955395.9659006783,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK1996","v":337929.568071577},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK1996","v":-99500.136220781118},9250023.8948705997,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP1996","v":913434.27468700672},-1076492.5786514585,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP1996","v":335772.85501682392},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP1996","v":-98865.112644828114},10625716.250951845,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU1996","v":943139.35912607319},-1196355.9415515764,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU1996","v":385710.03953397617},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU1996","v":-113568.64004047317},75389.209823203128,162810.70291513926,-199580.25673986023,531533.34385382768,206541.85635949948,-364594.3467054303,286797.25553482416,771027.70370347344,73849.438407544032,18924.817067999829,{"$f":"BI1996*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":263796.20668020472},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ1996:BI1996)+Monte_Carlo!BJ1996/(1+Analise_Fundamentalista!$C$10)^10","v":1121815.4309348329},{"$f":"(BK1996+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":9.2132308042736124},0.26000002548726231]
["Tent1975",2259917.9871437754,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2000","v":247723.58501289084},-56149.43492547785,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2000","v":82034.286967401902},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2000","v":-24154.212887054182},3192228.6691969074,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2000","v":159521.35733764069},-25921.447291125784,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2000","v":115876.86110921083},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2000","v":-34118.835859787469},3675965.9273222326,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2000","v":515753.63339386712},-287974.17226022109,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2000","v":133436.36604506517},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2000","v":-39289.06450552975},4032579.7227928885,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2000","v":444251.05667193304},-649650.27574353118,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2000","v":146381.33068563952},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2000","v":-43100.585801107904},4832441.8929849099,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2000","v":167747.88475841403},-321613.6829401835,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2000","v":175416.0669801326},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2000","v":-51649.586804253653},7117762.4172507329,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2000","v":843198.46219837561},-344731.52094964095,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2000","v":258372.45777246307},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2000","v":-76075.304362277209},6696792.3277227152,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2000","v":1051875.4664085461},-175035.54664217541,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2000","v":243091.38061590638},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2000","v":-71575.937031521447},7498155.730632876,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2000","v":578543.46289307903},-679018.61442775314,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2000","v":272180.61116917583},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2000","v":-80140.98334908711},9738750.342750296,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2000","v":789436.88754720963},-586580.14247411303,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2000","v":353513.46591598011},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2000","v":-104088.66621304392},10916997.756990228,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2000","v":1236844.5308409641},-587595.63787578128,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2000","v":396283.46334430209},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2000","v":-116681.88377185519},249454.22416776069,215357.93529593828,321926.76267318142,-102118.47418706652,-30099.31800589052,680764.09465892054,1048355.3633507555,91564.47628541461,452281.54477603274,928850.47253762977,{"$f":"BI2000*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":12947402.891564088},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2000:BI2000)+Monte_Carlo!BJ2000/(1+Analise_Fundamentalista!$C$10)^10","v":8509314.0676362626},{"$f":"(BK2000+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":54.598234777275628},0.74075544694758566]
["Tent1980",2439115.3720975015,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2005","v":102972.01258996283},-61402.128991485581,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2005","v":88539.093683720464},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2005","v":-26069.49114476041},2913474.2509909575,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2005","v":122623.26879863306},-3899.3457849659535,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2005","v":105758.16650762517},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2005","v":-31139.482804120547},3891467.1009341711,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2005","v":283295.48971114081},-189319.88399115097,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2005","v":141258.98846696853},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2005","v":-41592.361020909724},4148045.1872014026,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2005","v":227363.44381949893},-501454.96905748785,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2005","v":150572.68944113306},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2005","v":-44334.691385598919},5644164.7703392478,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2005","v":354248.60310105531},-160110.00741599192,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2005","v":204881.34308205449},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2005","v":-60325.356144754718},5613426.588929465,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2005","v":527437.97805939487},-410617.06709172687,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2005","v":203765.55710708949},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2005","v":-59996.823613151151},6720452.8483012654,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2005","v":299926.31021376333},-712261.9227043154,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2005","v":243950.24980761189},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2005","v":-71828.822868230563},8290080.4163641687,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2005","v":1144892.9159020712},-132453.79423236527,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2005","v":300927.21936266922},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2005","v":-88605.147782701228},11582270.570096064,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2005","v":1285892.5252765145},-1001859.2895554443,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2005","v":420432.64980699774},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2005","v":-123792.38125324255},13594116.321420122,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2005","v":1536928.8551169748},-2131005.4424417517,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2005","v":493461.99540146074},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2005","v":-145295.17509347989},104039.4861374373,193342.60671717173,193642.23316604865,-167853.52718245477,338694.58262236317,260589.64446160634,-240214.18555117073,1224761.1932496738,580673.50427482533,-245909.76701679608,{"$f":"BI2005*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3427777.5838759993},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2005:BI2005)+Monte_Carlo!BJ2005/(1+Analise_Fundamentalista!$C$10)^10","v":-221787.31479335786},{"$f":"(BK2005+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":0.95882441425929288},0.1900298343807072]
["Tent1992",2660223.5681910561,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2017","v":409006.41146572283},-32380.335916104828,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2017","v":96565.24919572103},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2017","v":-28432.716036061065},2814665.1569404905,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2017","v":145137.17583223598},-95230.815758283585,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2017","v":102171.42857180761},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2017","v":-30083.402049664346},3990261.705428964,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2017","v":590013.65229554533},-476920.93567487615,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2017","v":144845.20043663378},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2017","v":-42648.286909652044},4163020.2689048722,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2017","v":650768.61591399135},-632847.70266126515,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2017","v":151116.28003017709},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2017","v":-44494.746446678277},5008531.4495238839,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2017","v":729365.52603782527},-665010.51432781864,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2017","v":181808.06053709247},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2017","v":-53531.648303841488},6434771.0497288592,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2017","v":686060.0976515559},-914280.33504231926,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2017","v":233580.0935546977},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2017","v":-68775.429329204126},7539414.9110516263,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2017","v":393893.24672635843},-489440.18283237371,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2017","v":273678.30598189303},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2017","v":-80581.965293144036},8060893.30649669,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2017","v":367262.94280413078},-317717.62417914032,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2017","v":292607.80191165797},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2017","v":-86155.574712262372},9553690.7217896469,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2017","v":1092858.1808930233},-869461.6875937162,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2017","v":346795.86194170866},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2017","v":-102110.73183360633},12641284.696318725,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2017","v":1571224.1975921611},-589686.40261635534,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2017","v":458874.51770985941},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2017","v":-135111.2223796451},444758.60870927793,121994.38659609566,215289.6301476509,124542.44683622502,192631.4239432576,-63415.573165269787,97549.40458273371,255997.54582438606,468081.62340740947,1305301.0903060201,{"$f":"BI2017*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":18194811.340105396},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2017:BI2017)+Monte_Carlo!BJ2017/(1+Analise_Fundamentalista!$C$10)^10","v":10575987.62683375},{"$f":"(BK2017+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":67.294817518975705},0.84286040361788883]
["Tent1999",2412190.9826424797,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2024","v":345203.88319475134},-122160.93071507422,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2024","v":87561.747114712052},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2024","v":-25781.72077501682},3122152.7531110072,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2024","v":303929.57925953896},-265545.31844814448,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2024","v":113333.12817624728},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2024","v":-33369.857974296399},3122195.9356243568,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2024","v":337379.66314585425},-262614.67729556939,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2024","v":113334.69568741904},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2024","v":-33370.319513001072},4021429.2129963995,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2024","v":408337.7566649458},-461035.39419589704,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2024","v":145976.57081130703},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2024","v":-42981.408119016894},5308316.2484148424,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2024","v":776156.35379320162},-545227.68316496711,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2024","v":192690.15110878064},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2024","v":-56735.776017284152},5672105.4307335261,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2024","v":589588.515315381},-69068.847522033087,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2024","v":205895.57995519866},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2024","v":-60623.988512481141},7221979.5772128776,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2024","v":885767.50276798615},-877390.57765857491,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2024","v":262155.5067396813},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2024","v":-77189.187026396059},8317774.8048336376,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2024","v":1206424.4010047743},-379091.66426665324,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2024","v":301932.51664514386},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2024","v":-88901.147973271756},13251488.276247993,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2024","v":1770496.3072668992},-1066796.3128264309,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2024","v":481024.70894211717},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2024","v":-141633.13479323767},12112239.575981021,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2024","v":634995.83221364929},-176292.46227224029,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2024","v":439670.3521306747},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2024","v":-129456.7391036194},284822.97881937237,118347.53101334537,154729.36202470283,50297.525161338897,366883.04571973102,665791.25923606544,193343.24482269649,1040364.1054099931,1043091.5685893478,768916.98296846438,{"$f":"BI2024*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":10718063.093040319},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2024:BI2024)+Monte_Carlo!BJ2024/(1+Analise_Fundamentalista!$C$10)^10","v":7884699.1983514316},{"$f":"(BK2024+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":50.760921267225918},0.70425879447548989]
["Tent2011",2334532.0270836498,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2036","v":220541.07493113764},-58100.237471707645,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2036","v":84742.752318377228},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2036","v":-24951.694660872301},2934363.6481561107,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2036","v":237382.89953534465},-272304.13335200655,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2036","v":106516.44482186966},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2036","v":-31362.750616970268},3462782.6193019529,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2036","v":475822.29571276222},-287095.01320248621,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2036","v":125697.88138930182},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2036","v":-37010.541552404247},4101183.646738444,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2036","v":669006.78430985752},-273269.07377667184,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2036","v":148871.63078327817},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2036","v":-43833.830898184431},4232473.3861874295,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2036","v":180210.62554772088},-232300.54040881098,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2036","v":153637.40556940023},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2036","v":-45237.067800840632},6428652.2747634351,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2036","v":329740.62482534134},-1662024.2360304596,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2036","v":233357.98401609584},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2036","v":-68710.031295309265},6638456.2163651446,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2036","v":834981.77163414273},-806640.36042630323,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2036","v":240973.79877139107},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2036","v":-70952.43526696648},8167010.7360726297,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2036","v":810700.50347908458},-35943.308258016303,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2036","v":296459.83004701429},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2036","v":-87289.767634123113},10473237.143647209,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2036","v":638897.35061634402},-1894764.5835107516,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2036","v":380175.09759523318},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2036","v":-111938.92921042709},13940553.711988248,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2036","v":1849131.065743749},-1576942.1862685042,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2036","v":506037.55985812593},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2036","v":-148997.93003034996},222231.8951169349,40232.460388237494,277414.62234717357,500775.51041827945,56310.422907469496,-1167635.6584843318,198362.77471226407,983927.25763395941,-987631.06450960145,629228.50930302066,{"$f":"BI2036*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":8770921.9747147653},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2036:BI2036)+Monte_Carlo!BJ2036/(1+Analise_Fundamentalista!$C$10)^10","v":4746361.5316050155},{"$f":"(BK2036+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":31.48058370258773},0.4956477703289513]
["Tent2016",2741689.266412497,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2041","v":199157.94348400485},-336838.24521725025,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2041","v":99522.427511003087},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2041","v":-29303.428968577766},2935872.5001376714,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2041","v":297729.71677228418},-199636.93275993905,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2041","v":106571.2156574269},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2041","v":-31378.877366783756},3079098.1474239724,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2041","v":274063.97150554263},-249963.70356259501,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2041","v":111770.26001099034},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2041","v":-32909.686358578976},4238439.0833326941,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2041","v":659558.52377259848},-373889.06860403478,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2041","v":153853.95843298169},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2041","v":-45300.829724806965},5158083.1198946256,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2041","v":366065.52752139466},-492171.78060803434,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2041","v":187236.73746848557},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2041","v":-55130.070416634575},6422426.0305146389,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2041","v":323933.21480108559},-415188.24169786368,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2041","v":233131.97337750607},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2041","v":-68643.484619753886},6380459.797994677,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2041","v":454549.19525487692},-497007.77534092613,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2041","v":231608.61280377378},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2041","v":-68194.945637312368},8523218.9665526599,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2041","v":490697.73892755288},-1709368.7658922921,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2041","v":309390.07281050546},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2041","v":-91096.954213495264},9803907.975318389,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2041","v":1442452.8970785371},-143631.88021259909,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2041","v":355878.6667589377},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2041","v":-104785.07702848916},12247954.102274939,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2041","v":645098.04903953406},-158425.18159832543,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2041","v":444596.74523828976},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2041","v":-130907.2685381464},-67461.303190820079,173285.12230298828,102960.841595359,394222.58387673844,6000.4139652113154,73233.461860974101,120955.0870804122,-1000377.9083677289,1549914.6065963865,800362.34414135199,{"$f":"BI2041*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":11156385.268905528},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2041:BI2041)+Monte_Carlo!BJ2041/(1+Analise_Fundamentalista!$C$10)^10","v":6505676.7205615761},{"$f":"(BK2041+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":42.288914203506557},0.6164108306526207]
["Tent2029",2702381.3615894676,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2054","v":105811.01501117588},-207218.71046804445,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2054","v":98095.563366957227},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2054","v":-28883.302438924584},3250643.3557865354,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2054","v":430214.79406209534},-492324.48949419329,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2054","v":117997.29520906099},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2054","v":-34743.177443704721},3553304.5235304045,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2054","v":118634.59711174546},-657529.14663979271,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2054","v":128983.79703339022},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2054","v":-37978.048054018036},4500216.5413912963,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2054","v":621963.77188225219},-754561.2876607381,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2054","v":163356.39490994319},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2054","v":-48098.731457060007},5019465.8725402141,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2054","v":546269.29582795664},-220640.7838485855,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2054","v":182204.9765316761},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2054","v":-53648.516430400072},6434024.2555209231,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2054","v":457002.22897816263},-702269.4247034674,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2054","v":233552.98516815098},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2054","v":-68767.447523499708},7409418.1571380803,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2054","v":487625.61141357565},-724891.24421063485,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2054","v":268959.46614963317},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2054","v":-79192.547939719516},8591009.4410983473,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2054","v":830643.45357973722},-536975.75425288384,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2054","v":311850.84495983721},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2054","v":-91821.505087998652},9601055.0290855337,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2054","v":832037.47278279183},-384275.8277627608,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2054","v":348515.17087186757},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2054","v":-102616.96593952565},13144659.02816686,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2054","v":559298.77938183071},-125600.74375665198,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2054","v":477146.84202683344},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2054","v":-140491.33388922483},-32195.434528835918,21144.422333258328,-447888.80054867506,-17339.852325602733,454184.97208064713,-80481.658080653506,-47498.714587145543,513697.03919869201,693659.84995237296,770353.54376278736,{"$f":"BI2054*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":10738087.555461608},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2054:BI2054)+Monte_Carlo!BJ2054/(1+Analise_Fundamentalista!$C$10)^10","v":5955206.0768833868},{"$f":"(BK2054+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":38.907104801033249},0.57926669242778428]
["Tent2041",2063128.3895006266,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2066","v":267015.28545934643},-497646.22024877614,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2066","v":74890.888659545264},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2066","v":-22050.907429745148},2966893.6660645739,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2066","v":132001.5194932661},-387157.39832694462,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2066","v":107697.2738782065},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2066","v":-31710.434463132213},3129288.1152144196,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2066","v":355973.16345862567},-45027.230992636272,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2066","v":113592.13949689589},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2066","v":-33446.121385735445},4010548.7451975159,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2066","v":425599.38530039164},-471509.4015076186,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2066","v":145581.61337354564},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2066","v":-42865.116670822739},4388140.8053153586,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2066","v":186356.96062695156},-183736.45796274248,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2066","v":159288.08218902169},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2066","v":-46900.855603134485},5171664.6810268285,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2066","v":546414.60369675432},-120061.66406635662,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2066","v":187729.74371460718},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2066","v":-55275.231400702134},7526341.8059712332,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2066","v":654968.15463162737},-53121.633817492802,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2066","v":273203.75652486808},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2066","v":-80442.238734479964},8948951.4422115665,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2066","v":1095268.2105762551},-476454.26987075934,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2066","v":324844.02303269255},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2066","v":-95647.222368577481},10665493.35671803,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2066","v":805464.03495863476},-957052.65777542326,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2066","v":387153.93551945838},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2066","v":-113993.78143329053},12428118.472267458,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2066","v":603864.25623681466},-909462.76504484774,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2066","v":451136.65319660772},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2066","v":-132832.88202156368},-177790.95355962959,-179169.03941860422,391091.95057714981,56806.48049549594,115007.72925009628,558807.45194430277,794608.03860452271,848010.74136961089,121571.53126937935,12705.262367010961,{"$f":"BI2066*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":177100.78809488233},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2066:BI2066)+Monte_Carlo!BJ2066/(1+Analise_Fundamentalista!$C$10)^10","v":1564068.3362745349},{"$f":"(BK2066+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":11.930205906806584},0.28563639067023228]
["Tent2044",2524973.5160496267,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2069","v":154046.58124498636},-239706.2383157732,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2069","v":91655.716348580492},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2069","v":-26987.150944321555},3074691.1069926107,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2069","v":413319.08396707423},-389187.31563506625,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2069","v":111610.2858785307},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2069","v":-32862.583502021116},3639613.724017621,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2069","v":495175.71963385859},-466696.08880033001,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2069","v":132116.79290358277},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2069","v":-38900.528787628406},3955970.0607536198,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2069","v":557049.20560657128},-211665.06821366251,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2069","v":143600.42490235137},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2069","v":-42281.774633344918},5245192.5884600338,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2069","v":438305.79407780117},-603574.99540046218,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2069","v":190398.78280930081},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2069","v":-56061.104489630408},6576538.4093388729,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2069","v":1046590.7272334473},-178257.22318805169,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2069","v":238726.20254051854},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2069","v":-70290.652007166733},7136311.4990913104,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2069","v":996219.44403048756},-1725049.7519296559,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2069","v":259045.78340257361},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2069","v":-76273.558668046491},8827476.3647175226,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2069","v":765451.48523113353},-415396.68086540716,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2069","v":320434.51727928763},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2069","v":-94348.885482480619},10519914.462789206,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2069","v":722320.5262502929},-673776.87311871361,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2069","v":381869.46907913074},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2069","v":-112437.82072329022},12205256.429411886,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2069","v":739755.71389005729},-562041.15786062682,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2069","v":443046.83361830446},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2069","v":-130450.91185353084},-20991.0916665279,102879.47070851756,121695.89494948296,446702.78766191524,-30931.523002990609,1036769.0545787474,-546058.08316464117,576140.43616253335,317975.30148741981,490310.47779420408,{"$f":"BI2069*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":6834520.1791342851},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2069:BI2069)+Monte_Carlo!BJ2069/(1+Analise_Fundamentalista!$C$10)^10","v":4775465.2296133125},{"$f":"(BK2069+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":31.659381901368231},0.49767361107200775]
["Tent2051",2966686.2825586065,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2076","v":379409.91079473315},-150430.0341240798,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2076","v":107689.74592447648},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2076","v":-31708.21792900093},2768406.3314069104,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2076","v":194759.79823227692},-93538.072316312275,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2076","v":100492.24826960878},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2076","v":-29588.983435272341},3145477.462891934,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2076","v":263012.7812600325},-542888.38503551844,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2076","v":114179.80754535935},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2076","v":-33619.15463407887},3849091.5128626106,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2076","v":224123.32952789724},-504422.36255659105,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2076","v":139720.76842002413},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2076","v":-41139.446808395223},4881971.1558162579,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2076","v":656519.41597820795},-37027.188525280842,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2076","v":177213.96309118831},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2076","v":-52178.960155575682},5303705.5061624581,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2076","v":318920.95199276577},-695654.76461809792,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2076","v":192522.78266655549},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2076","v":-56686.495976784907},8351846.5460623996,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2076","v":747856.10342176969},-277781.54776250728,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2076","v":303169.30975592922},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2076","v":-89265.309901162007},8881936.6648491267,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2076","v":598920.86876561481},-1157340.1221430285,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2076","v":322411.40843849879},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2076","v":-94930.962217457258},11112164.001380807,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2076","v":1536571.3289328541},-741431.23590530641,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2076","v":403367.93445775239},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2076","v":-118767.83867915467},11684382.442023573,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2076","v":893556.30799033807},-1451145.6001606747,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2076","v":424139.27750416775},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2076","v":-124883.76240373726},304961.40466612892,172124.99075030111,-199314.95086420546,-181717.71141706489,744527.23038853984,-240897.52593556157,683978.55551402958,-330938.80715637218,1079740.1888061455,-258333.77706990609,{"$f":"BI2076*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3600957.9486843306},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2076:BI2076)+Monte_Carlo!BJ2076/(1+Analise_Fundamentalista!$C$10)^10","v":-560826.72548095579},{"$f":"(BK2076+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-1.1240598958123276},0.17439360951736302]
["Tent2065",2612792.4302735324,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2090","v":352604.22816724417},-528576.8794127939,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2090","v":94843.514335760803},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2090","v":-27925.767638264093},3353120.8845366566,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2090","v":320108.71764540602},-81605.216315346115,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2090","v":121717.19612981187},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2090","v":-35838.466768207167},3575434.5639463984,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2090","v":293074.38193640538},-590448.35701807658,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2090","v":129787.11029361178},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2090","v":-38214.575976910761},4110315.657569191,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2090","v":436710.66225962027},-9693.6230987635408,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2090","v":149203.11980249951},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2090","v":-43931.434676262914},4927030.5219076741,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2090","v":729417.03244686488},-141557.52317122268,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2090","v":178849.60340625313},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2090","v":-52660.558836288576},6407604.2553326087,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2090","v":877163.36258054047},-374033.56033655151,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2090","v":232593.9477652644},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2090","v":-68485.068112983528},6956696.6520235343,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2090","v":234824.93179362643},-1336370.2567442521,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2090","v":252525.82294746593},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2090","v":-74353.818536576509},8754625.6172499545,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2090","v":1224693.7918970753},-886181.16360549198,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2090","v":317790.05887082237},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2090","v":-93570.249942021648},10576293.901035219,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2090","v":1317581.3739077996},-459176.185805463,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2090","v":383916.02432690759},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2090","v":-113040.40938429197},11709205.94578477,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2090","v":1338674.440607287},-745783.14122456685,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2090","v":425040.3626066657},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2090","v":-125149.07831248328},-109054.90454805302,324382.23069166462,-205801.4407649702,532288.72428709338,714048.55384560674,667238.6818962699,-923373.32053973619,562732.4372203839,1129280.803044952,892782.58367690258,{"$f":"BI2090*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":12444646.525136042},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2090:BI2090)+Monte_Carlo!BJ2090/(1+Analise_Fundamentalista!$C$10)^10","v":8002891.9781072913},{"$f":"(BK2090+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":51.487037107322372},0.7113429128123282]
["Tent2069",2584112.3180465056,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2094","v":390708.90345901501},-121049.43610134868,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2094","v":93802.435601898091},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2094","v":-27619.231940819715},3117085.9726947867,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2094","v":480282.40716081392},-17239.47044373754,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2094","v":113149.20569718849},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2094","v":-33315.703755638213},3349471.3753573135,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2094","v":480436.15773685899},-66879.461626546574,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2094","v":121584.72013510253},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2094","v":-35799.460475875945},4279262.7779525183,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2094","v":616840.45028946293},-77178.870233449503,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2094","v":155335.8452530184},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2094","v":-45737.15715628583},4772759.4180024145,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2094","v":692907.04277122451},-86995.653949378233,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2094","v":173249.6125744899},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2094","v":-51011.694980499713},6154588.1655980861,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2094","v":504013.75856047153},-321477.61320565263,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2094","v":223409.54610523582},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2094","v":-65780.808697347995},7880115.7016637456,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2094","v":1125999.2698672942},-117505.24469768905,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2094","v":286045.63372833887},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2094","v":-84223.406918038396},8261650.7174883457,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2094","v":682567.51371281687},-959488.73816767556,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2094","v":299895.23055190552},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2094","v":-88301.288526361852},9525996.5950130709,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2094","v":1186747.9165641959},-443219.15846648911,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2094","v":345790.57415860082},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2094","v":-101814.73444003369},12274097.892201858,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2094","v":1784268.0956408894},-1731501.7724592802,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2094","v":445545.75629863841},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2094","v":-131186.69578779067},335842.67101874476,542876.43865862663,499341.95576953905,649260.26815274602,728149.30641583656,340164.88276270672,1210316.2519799056,-65327.282429315019,987504.59781627392,367125.38369245687,{"$f":"BI2094*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":5117422.4430334494},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2094:BI2094)+Monte_Carlo!BJ2094/(1+Analise_Fundamentalista!$C$10)^10","v":6173684.7369280728},{"$f":"(BK2094+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":40.249325671962801},0.59411355579547886]
["Tent2081",2569025.2378946138,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2106","v":177233.32012441885},-225509.47956007379,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2106","v":93254.779505649785},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2106","v":-27457.979829944037},3014650.4686174993,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2106","v":496675.75569467823},-49155.953137215627,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2106","v":109430.83025837569},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2106","v":-32220.863594733699},3767724.5755191683,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2106","v":524726.72844799096},-14300.464865076145,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2106","v":136767.17509245093},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2106","v":-40269.789441295346},4277732.4681083784,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2106","v":536315.34760595439},-319288.04670082231,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2106","v":155280.29550403752},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2106","v":-45720.801062848463},5303615.6394811925,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2106","v":427237.92761365895},-354687.16045062838,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2106","v":192519.52053529158},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2106","v":-56685.535473367039},5807908.4760185825,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2106","v":573401.78907838755},-332119.39909211494,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2106","v":210825.18627336487},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2106","v":-62075.464046189001},6940597.489756084,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2106","v":333989.90465309727},-63006.376602585791,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2106","v":251941.428600018},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2106","v":-74181.749198253892},7867795.4963922501,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2106","v":772910.71837328444},-1639154.4078648749,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2106","v":285598.41428918723},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2106","v":-84091.727422307653},8981522.8471866138,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2106","v":634425.46493574127},-1477362.9192741956,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2106","v":326026.35442606825},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2106","v":-95995.348563542677},12315572.099955007,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2106","v":663363.71917849244},-807762.07875794021,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2106","v":447051.25653356843},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2106","v":-131629.97596392556},17520.640240050816,524729.76922110468,606923.64923407044,326586.79534632113,208384.75222495513,390032.1122134485,448743.20745227562,-664737.00262471102,-612906.44847592874,171022.9209901951,{"$f":"BI2106*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2383917.2474151724},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2106:BI2106)+Monte_Carlo!BJ2106/(1+Analise_Fundamentalista!$C$10)^10","v":2389498.7283344716},{"$f":"(BK2106+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":17.001227028484106},0.33645731405725199]
["Tent2093",2457370.7151124082,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2118","v":248433.50138491974},-189949.01191965066,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2118","v":89201.756690118287},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2118","v":-26264.605942738344},3148232.5864717015,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2118","v":230910.63770547922},-78872.061251121675,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2118","v":114279.81763407012},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2118","v":-33648.601650233621},3224118.5033560274,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2118","v":154340.82028054845},-465978.43740569422,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2118","v":117034.45170392902},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2118","v":-34459.67736270668},4002561.7043136628,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2118","v":556519.10306235554},-78887.990486743554,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2118","v":145291.68639052514},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2118","v":-42779.75043764805},4888326.2140878625,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2118","v":571540.21768197126},-396090.26916896243,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2118","v":177444.64963685643},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2118","v":-52246.883607344826},5235765.3771262271,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2118","v":319455.36487197003},-309269.94905810646,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2118","v":190056.57810795357},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2118","v":-55960.345581217189},6300807.1512522027,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2118","v":981203.07557034458},-164943.81629320793,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2118","v":228717.24766673904},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2118","v":-67343.610767029459},8602006.3507874813,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2118","v":1276651.1843922103},-834878.91235223215,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2118","v":312250.02920029417},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2118","v":-91939.041077907183},9965222.7052550875,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2118","v":564508.29758128326},-480231.76426963101,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2118","v":361734.33892181166},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2118","v":-106509.22381207808},13456848.900021318,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2118","v":1153897.4052104494},-1833003.3458303169,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2118","v":488479.23270725494},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2118","v":-143828.04817215557},121421.64021264903,232669.79243819404,-229062.84278392341,580143.04852848907,300647.71454252047,144281.64834059996,977632.89617684623,662083.26016236516,339501.64842138585,-334454.75608476816,{"$f":"BI2118*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4662021.0723463446},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2118:BI2118)+Monte_Carlo!BJ2118/(1+Analise_Fundamentalista!$C$10)^10","v":-393817.07255523605},{"$f":"(BK2118+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-9.8038215902023981E-2},0.18199107945109397]
["Tent2100",2516046.5450555477,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2125","v":274450.82549261319},-444510.11769676046,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2125","v":91331.67020865684},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2125","v":-26891.738651019681},3379909.190415822,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2125","v":167832.96742927766},-139894.36993164473,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2125","v":122689.60290933373},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2125","v":-36124.782664080303},3032126.2784986086,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2125","v":125857.13981348113},-28261.496541592995,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2125","v":110065.19646587978},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2125","v":-32407.646670333488},3829642.0530683859,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2125","v":578556.81388676283},-18091.427584379773,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2125","v":139014.75936341367},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2125","v":-40931.569179613813},4610643.9500949066,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2125","v":178508.71708240616},-76469.794232387692,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2125","v":167364.87388404421},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2125","v":-49278.989835269487},5379987.2473620325,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2125","v":314763.37493282458},-82279.554958533598,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2125","v":195291.78503015361},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2125","v":-57501.802296222799},7148115.9491380528,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2125","v":964273.15567000094},-509901.31297656742,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2125","v":259474.28109502781},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2125","v":-76399.725724136864},8194957.1619801056,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2125","v":1175723.1974548656},-463809.58143823745,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2125","v":297474.27620640991},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2125","v":-87588.461624188916},10246045.58595299,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2125","v":1434149.8771747355},-1316091.5985109073,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2125","v":371928.11803823878},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2125","v":-109510.6847865561},11574914.968652425,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2125","v":449363.27171696263},-1158658.2540811182,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2125","v":420165.64387002215},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2125","v":-123713.76390332423},-105619.3606465101,114503.41774288638,175253.19306743445,658548.57648618286,220124.80689879318,370273.80270822183,637446.3980643244,921799.43059884908,380475.71191551094,-412843.1023974577,{"$f":"BI2125*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-5754689.4099540701},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2125:BI2125)+Monte_Carlo!BJ2125/(1+Analise_Fundamentalista!$C$10)^10","v":-829840.31963097374},{"$f":"(BK2125+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-2.77674149207474},0.16258636879518376]
["Tent2106",2451522.6737697767,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2131","v":297221.99188406341},-185850.41619514744,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2131","v":88989.474693856551},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2131","v":-26202.101534894438},2863894.1672962522,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2131","v":164200.84166757483},-298303.45505418337,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2131","v":103958.42561577992},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2131","v":-30609.566274701072},3474482.821345483,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2131","v":196787.99761756844},-432714.06835617311,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2131","v":126122.59491318886},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2131","v":-37135.594396174987},4459107.7429227848,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2131","v":376019.78978888254},-580848.04540625692,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2131","v":161864.15891304618},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2131","v":-47659.356809224053},4204516.7729416639,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2131","v":448455.2264601455},-361305.25993404537,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2131","v":152622.58961294228},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2131","v":-44938.264927559067},5084600.5915947091,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2131","v":188576.2216021166},-718984.10376038472,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2131","v":184569.34562155211},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2131","v":-54344.682344088447},6735787.6474471213,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2131","v":597009.78362011898},-491349.97974381753,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2131","v":244506.89802266881},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2131","v":-71992.722622671368},8062753.4618073832,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2131","v":714969.97788231296},-292011.99181608326,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2131","v":292675.32494365709},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2131","v":-86175.45622461506},9122678.734139774,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2131","v":513618.16709065245},-1705478.2490932879,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2131","v":331150.26715357776},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2131","v":-97504.035765079898},12205382.183022808,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2131","v":431199.11756511859},-869773.63132049958,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2131","v":443051.39843342791},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2131","v":-130452.25591977873},174158.94884787808,-60753.754045529691,-146939.07022159081,-90623.45351355226,194834.29121148333,-400183.21888080449,278173.97927629889,629457.85478527169,-958213.85061413748,-125975.37124173182,{"$f":"BI2131*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1755991.8782460224},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2131:BI2131)+Monte_Carlo!BJ2131/(1+Analise_Fundamentalista!$C$10)^10","v":-1069314.4860248589},{"$f":"(BK2131+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-4.2479479893893304},0.15252388208593906]
["Tent2118",2564452.862739942,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2143","v":166518.89500533682},-104044.62118187104,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2143","v":93088.80377657697},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2143","v":-27409.109860540855},2572325.3003729195,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2143","v":338824.37510008836},-296767.36297059507,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2143","v":93374.570698912445},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2143","v":-27493.2512035492},3842744.6490236409,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2143","v":234239.57959889204},-290807.23847546161,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2143","v":139490.37932959208},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2143","v":-41071.610939481514},4534858.5053403703,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2143","v":732599.90640107123},-29456.924047584962,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2143","v":164613.88691977688},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2143","v":-48468.987978230994},4131666.5315068541,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2143","v":463990.6729031608},-390930.8034913204,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2143","v":149978.14957330137},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2143","v":-44159.634795625105},6282146.7375833699,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2143","v":697699.46697637136},-302603.98200552212,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2143","v":228039.88072751919},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2143","v":-67144.166536361983},7480171.2956764363,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2143","v":837113.62551460485},-845225.49061950529,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2143","v":271527.78203707631},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2143","v":-79948.764041544782},8077133.5010320172,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2143","v":777716.25494098477},-637694.79848121188,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2143","v":293197.3156845012},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2143","v":-86329.151416534398},10478416.464298677,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2143","v":1646490.8696243358},-1423699.4890571949,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2143","v":380363.10524818156},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2143","v":-111994.28626954938},13494968.122768464,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2143","v":447131.0855747122},-463987.86719522619,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2143","v":489862.94807905291},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2143","v":-144235.46995761927},128153.96773950188,107938.33162485652,41851.109513541,819287.8812950321,178878.38418951666,555991.19916200638,183467.15289063109,346889.6207277397,491160.1995457731,328770.69650091964,{"$f":"BI2143*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":4582790.0102242744},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2143:BI2143)+Monte_Carlo!BJ2143/(1+Analise_Fundamentalista!$C$10)^10","v":4217233.3010144262},{"$f":"(BK2143+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":28.229891143637353},0.45888800702015087]
["Tent2121",2497849.3375020777,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2146","v":283349.97157798934},-222197.63254898039,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2146","v":90671.117500576744},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2146","v":-26697.245210241352},2820148.235794737,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2146","v":442542.21631921781},-567696.07080147474,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2146","v":102370.46254859482},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2146","v":-30142.005704609081},3670659.5023302766,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2146","v":174995.86373506862},-76505.622733302545,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2146","v":133243.74454594991},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2146","v":-39232.348943436773},4049440.0444424343,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2146","v":646192.57113503828},-353945.670054282,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2146","v":146993.35487077804},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2146","v":-43280.790481447679},4764972.9136258131,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2146","v":511022.02749573905},-341998.11256923038,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2146","v":172966.96500137582},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2146","v":-50928.472100099476},5554417.92914782,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2146","v":730996.96555871074},-598869.04581565538,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2146","v":201623.56197380269},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2146","v":-59366.133588710487},7075032.2399504893,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2146","v":317227.74198414583},-353292.10110504896,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2146","v":256821.36625199314},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2146","v":-75618.600267224581},9512313.6010171119,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2146","v":1494263.4421256753},-1993492.65642187,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2146","v":345293.88593255758},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2146","v":-101668.4893321179},9943372.1561244689,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2146","v":1497608.7672667755},-964720.47438927484,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2146","v":360941.17110422999},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2146","v":-106275.68311794562},12895115.631234128,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2146","v":530110.20269698545},-1184872.9579460807,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2146","v":468088.49798459111},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2146","v":-137824.19093609057},125126.21131934435,-52925.397638271184,192501.63660427919,395959.46547008667,291062.40782778501,274385.34812814754,145138.40686386544,-255603.81769575505,787553.78086378495,-324498.44820059475,{"$f":"BI2146*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4523238.4229316646},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2146:BI2146)+Monte_Carlo!BJ2146/(1+Analise_Fundamentalista!$C$10)^10","v":-1059745.9694444302},{"$f":"(BK2146+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-4.1891639294016869},0.1529178410844062]
["Tent2133",2354976.017337997,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2158","v":301380.82445029868},-336867.08184590278,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2158","v":85484.862506810896},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2158","v":-25170.201923380737},3111921.6167934099,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2158","v":472718.96211215557},-146626.48317449159,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2158","v":112961.741259795},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2158","v":-33260.506641151762},3800090.2126445314,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2158","v":225286.43686325583},-285500.32147137536,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2158","v":137942.03717989352},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2158","v":-40615.716370413342},4507508.0337503934,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2158","v":727325.95672698843},-11264.450014714936,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2158","v":163621.07370802769},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2158","v":-48176.663603141358},4798173.6042836392,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2158","v":777651.39401493745},-773087.77891407197,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2158","v":174172.13926010294},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2158","v":-51283.324158761963},5229185.5853980463,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2158","v":337525.52346337668},-495550.57917951338,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2158","v":189817.73381099856},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2158","v":-55890.020157436731},7817488.5930227023,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2158","v":666701.09141811845},-1167421.7394737231,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2158","v":283772.29007984162},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2158","v":-83554.042576844629},9557907.3627919387,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2158","v":819421.01780114719},-237519.88257480529,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2158","v":346948.92463689862},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2158","v":-102155.79968342082},9995214.1690420099,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2158","v":1475447.6375469225},-776436.16375705716,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2158","v":362823.01929024328},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2158","v":-106829.77535652561},11955160.947855446,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2158","v":696125.89197788946},-763436.55989676272,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2158","v":433968.4490840137},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2158","v":-127777.86816877333},24828.403187826058,405793.71355630725,37112.436201360659,831505.91681715986,127452.43020220645,-24097.342062574877,-300502.40055260767,826694.26017981966,955004.7177235831,238879.91299636711,{"$f":"BI2158*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3329787.2668525153},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2158:BI2158)+Monte_Carlo!BJ2158/(1+Analise_Fundamentalista!$C$10)^10","v":3553256.515479913},{"$f":"(BK2158+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":24.150758201432126},0.41328966133942718]
["Tent2140",2186949.8760573431,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2165","v":136390.29892624699},-166073.6888653443,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2165","v":79385.568297792575},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2165","v":-23374.322953359973},2796841.9942463408,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2165","v":396410.13466091605},-178332.67388914773,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2165","v":101524.45357030924},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2165","v":-29892.906435007466},4020704.5175586115,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2165","v":572884.71223028551},-933028.84515236376,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2165","v":145950.26460291998},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2165","v":-42973.662507015848},3954790.7864319002,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2165","v":482097.73798368941},-157333.95541348253,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2165","v":143557.61762851596},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2165","v":-42269.170440103801},5483749.4815161843,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2165","v":660798.22863334185},-257835.66114195588,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2165","v":199058.32033869304},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2165","v":-58610.822671145062},6425207.7727994742,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2165","v":483269.32269884436},-234111.45516877322,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2165","v":233232.94971654215},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2165","v":-68673.216139095326},7199599.0005040728,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2165","v":1186124.5675845563},-145263.67793103502,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2165","v":261343.09909362046},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2165","v":-76949.981348387024},9165076.3792012148,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2165","v":720158.89167584153},-930525.26550873055,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2165","v":332689.28786207171},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2165","v":-97957.185724746407},10473052.896893805,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2165","v":1614706.1165490625},-544344.27385237382,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2165","v":380168.40949808649},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2165","v":-111936.95996405142},11154541.959326584,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2165","v":972731.42549246037},-15391.682820344819,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2165","v":404906.24053035903},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2165","v":-119220.77822110443},26327.855405335293,289709.0079070701,-257167.53082617413,426052.22975861904,543410.06515893398,413717.60110751801,1225254.0073987548,24365.728304436285,1338593.2922307237,1243025.2049813701,{"$f":"BI2165*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":17326737.304976538},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2165:BI2165)+Monte_Carlo!BJ2165/(1+Analise_Fundamentalista!$C$10)^10","v":11270611.156148173},{"$f":"(BK2165+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":71.562228342045856},0.87023152022754369]
["Tent2155",2282118.2005172377,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2180","v":102337.61051763508},-331665.2127943199,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2180","v":82840.147483127017},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2180","v":-24391.49082501969},3288271.309423313,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2180","v":344682.80730144546},-7582.1496900300108,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2180","v":119363.17767213956},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2180","v":-35145.348499387859},3577443.5991393784,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2180","v":227763.91131678357},-539027.27646933415,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2180","v":129860.03761685365},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2180","v":-38236.048731242947},3778605.835413537,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2180","v":609630.93497979618},-9363.4969867988348,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2180","v":137162.16128302045},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2180","v":-40386.089355479453},5428610.8411631184,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2180","v":468754.76438197412},-257725.00354536381,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2180","v":197056.80565035139},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2180","v":-58021.495773015486},5932312.8725731904,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2180","v":802531.97653594252},-688668.87050683226,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2180","v":215341.02535470491},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2180","v":-63405.109765883142},7244891.9047144391,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2180","v":418526.05888551881},-990794.18547080667,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2180","v":262987.21676634904},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2180","v":-77434.076106158667},7667833.5847857054,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2180","v":1185420.3479126717},-1247828.6505752595,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2180","v":278339.86201755656},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2180","v":-81954.515979360047},9221853.703685334,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2180","v":655278.02539864474},-358682.88328519947,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2180","v":334750.28625071602},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2180","v":-98564.027030735582},11717626.243239835,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2180","v":438232.12351520872},-137520.9237201311,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2180","v":425346.0166621267},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2180","v":-125239.07523204363},-170878.94561857751,421318.48678416712,-219639.37626693986,697043.5099205384,350065.07071394619,265799.02161793207,-386714.98592509748,133977.0433756088,532781.40133342566,600818.14122516068,{"$f":"BI2180*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":8374905.0778328162},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2180:BI2180)+Monte_Carlo!BJ2180/(1+Analise_Fundamentalista!$C$10)^10","v":5337896.6858147858},{"$f":"(BK2180+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":35.114672403545931},0.53677233137938363]
["Tent2163",2682098.9101964487,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2188","v":441018.0530535687},-133710.02396680851,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2188","v":97359.31698658297},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2188","v":-28666.521718736822},2895364.212696197,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2188","v":312085.60559516272},-64976.801339846686,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2188","v":105100.77801524865},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2188","v":-30945.921036457818},3606593.9476604708,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2188","v":462449.47736696509},-580364.2649832496,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2188","v":130918.18577505357},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2188","v":-38547.61035777798},4402924.8579129754,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2188","v":332246.78715516755},-1033944.1322090563,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2188","v":159824.73848373391},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2188","v":-47058.868927426651},4712986.2135232352,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2188","v":675318.81672917947},-3248.0340834376461,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2188","v":171079.86471766458},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2188","v":-50372.833431476749},6136469.7552115684,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2188","v":293416.77515092958},-572986.83607902308,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2188","v":222751.85370865499},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2188","v":-65587.157447992678},7404763.3447423028,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2188","v":704091.41329619079},-530988.97854291741,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2188","v":268790.49797555478},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2188","v":-79142.796873443425},9570771.5290916525,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2188","v":1214924.7290763806},-428069.23235364445,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2188","v":347415.88968422799},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2188","v":-102293.29308503335},8781382.0216453113,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2188","v":859660.02444560837},-767035.24124811415,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2188","v":318761.307636871},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2188","v":-93856.224871879327},11321549.239514997,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2188","v":1049139.6322654977},-1100953.2878046778,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2188","v":410968.55041353183},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2188","v":-121005.76750934722},376000.82435460639,321263.66123410687,-25544.212199008914,-588931.47549758153,792777.81393192965,-122405.36466743119,362750.13585538475,1031978.0933219308,317529.8659624859,238149.12736500445,{"$f":"BI2188*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3319600.7230800078},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2188:BI2188)+Monte_Carlo!BJ2188/(1+Analise_Fundamentalista!$C$10)^10","v":3272961.0631968854},{"$f":"(BK2188+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":22.428766653131859},0.39435017204495754]
["Tent2170",2467430.0685355691,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2195","v":98084.66646071471},-114880.31825227379,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2195","v":89566.907943445418},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2195","v":-26372.121244387072},2980724.7150554191,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2195","v":401196.731680903},-247140.61994627857,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2195","v":108199.33645234848},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2195","v":-31858.261996554513},3713001.6304700081,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2195","v":461650.61026314949},-660864.54869911552,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2195","v":134780.75000826552},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2195","v":-39684.90553309895},4261571.2697271304,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2195","v":317447.73320104519},-19834.190075103834,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2195","v":154693.6492658614},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2195","v":-45548.068676792303},4946651.0933698397,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2195","v":710145.52610806306},-746738.37199993036,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2195","v":179561.82376068554},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2195","v":-52870.265322434905},5088436.6176177328,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2195","v":398854.39634447568},-1648.1921575566114,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2195","v":184708.59211694589},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2195","v":-54385.682145730585},7337934.7068394851,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2195","v":1159819.3976626261},-1076681.7024078609,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2195","v":266364.64018312702},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2195","v":-78428.526198118328},8626000.3087076657,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2195","v":372269.5638401616},-304536.69225234829,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2195","v":313121.00205891364},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2195","v":-92195.490723825365},10298869.602597523,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2195","v":1451119.6261459531},-821854.80539471121,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2195","v":373845.61263974215},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2195","v":-110075.2727719785},10969093.85497563,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2195","v":1040748.7544786637},-1481496.5264615247,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2195","v":398174.53473553323},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2195","v":-117238.69169518811},46399.134907499261,230397.18619041838,-104118.09396079947,406759.12371501047,90098.712546383336,527529.11415813444,271073.80923977389,288658.3829229016,893035.16061900556,-159811.92894251586,{"$f":"BI2195*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2227645.3445125837},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2195:BI2195)+Monte_Carlo!BJ2195/(1+Analise_Fundamentalista!$C$10)^10","v":502948.4702138931},{"$f":"(BK2195+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":5.4112294974252215},0.22622719492046739]
["Tent2182",2186946.487719622,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2207","v":352318.52755272854},-281555.42206278804,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2207","v":79385.445302236738},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2207","v":-23374.286738492392},3364353.4726537317,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2207","v":432187.74568902265},-564171.23951256531,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2207","v":122124.93542045196},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2207","v":-35958.521710995301},3870262.0204304098,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2207","v":292817.71713990741},-986083.56483737426,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2207","v":140489.25095033814},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2207","v":-41365.719155280647},3967000.2297047987,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2207","v":378127.27358530724},-339777.4851685295,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2207","v":144000.81644318934},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2207","v":-42399.666101328534},5273531.3417242346,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2207","v":492604.76052929816},-674636.32582096581,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2207","v":191427.47032398006},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2207","v":-56363.991710844275},5773833.5133709684,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2207","v":322224.20655878342},-544591.98108849174,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2207","v":209588.27622612426},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2207","v":-61711.267687475513},7450179.7331508286,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2207","v":963519.11912607914},-32569.603491509421,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2207","v":270439.09808446263},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2207","v":-79628.211441769032},9351972.1761696879,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2207","v":736907.18710802449},-932830.68550260342,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2207","v":339473.54442745727},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2207","v":-99954.745323525305},10284673.244808931,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2207","v":1219677.8249487085},-236232.42942978124,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2207","v":373330.28947520856},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2207","v":-109923.54078427047},12332338.532481663,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2207","v":1817050.5439548751},-1886597.082161017,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2207","v":447659.87257412198},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2207","v":-131809.17714861859},126774.26405368485,-45817.080114086006,-594142.31590240938,139950.93875863854,-46968.086678531865,-74490.765991059568,1121760.4022772633,43595.300709353032,1246852.1442098652,246304.15721936148,{"$f":"BI2207*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3433275.0552129624},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2207:BI2207)+Monte_Carlo!BJ2207/(1+Analise_Fundamentalista!$C$10)^10","v":2702897.5444817897},{"$f":"(BK2207+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":18.926588671911912},0.35663525279146291]
["Tent2189",2242469.5523824301,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2214","v":326758.81384703732},-57158.204634157708,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2214","v":81400.91446783024},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2214","v":-23967.72239927145},3011714.707177233,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2214","v":421863.76477021206},-255737.04945222696,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2214","v":109324.26307415543},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2214","v":-32189.48590438511},3495273.7821339066,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2214","v":430508.49531076866},-507776.45769147039,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2214","v":126877.30001901492},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2214","v":-37357.810111907515},4523940.1522054002,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2214","v":245533.80241788941},-311244.85669299687,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2214","v":164217.5542566533},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2214","v":-48352.291608053682},4919730.2881972603,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2214","v":551128.16903930297},-233581.68861570494,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2214","v":178584.60729996252},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2214","v":-52582.533261834236},5692592.6244387031,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2214","v":620519.66804529086},-167402.75515960701,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2214","v":206639.25841482778},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2214","v":-60842.957537475973},7410013.1904226309,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2214","v":1108424.978194772},-799405.34957400744,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2214","v":268981.06566408358},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2214","v":-79198.907710610176},7910199.8421617821,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2214","v":483133.3145135066},-1095181.3140325304,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2214","v":287137.67823120276},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2214","v":-84544.948999763234},9542228.6112628113,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2214","v":935985.63850860111},-306761.96967991575,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2214","v":346379.79106234066},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2214","v":-101988.22373403143},11177311.64595693,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2214","v":500531.64051674184},-1279169.9007461607,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2214","v":405732.77273985412},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2214","v":-119464.14274201609},327033.80128143844,243261.49248775543,12251.527526405669,50154.208373492162,443548.55446172628,598913.2137630356,498801.78657423798,-409455.27028758428,873615.23615699448,-492369.6302315807,{"$f":"BI2214*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-6863223.0511358725},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2214:BI2214)+Monte_Carlo!BJ2214/(1+Analise_Fundamentalista!$C$10)^10","v":-1727298.7104242228},{"$f":"(BK2214+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-8.2902657084314626},0.12704353928261278]
["Tent2196",2649173.5748455524,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2221","v":298299.36889005278},-506399.097240598,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2221","v":96164.13803582509},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2221","v":-28314.612683113661},2702678.2269605938,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2221","v":362109.7161275454},-387242.06612927729,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2221","v":98106.33948325181},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2221","v":-28886.475363523514},3930614.0428319061,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2221","v":544633.20182964939},-302961.5175293138,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2221","v":142680.00970924547},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2221","v":-42010.767163899938},4149931.3189515714,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2221","v":361045.30624334706},-90046.669997300458,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2221","v":150641.15540942564},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2221","v":-44354.850536544123},5424489.326926155,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2221","v":425979.52622977295},-361437.54614905809,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2221","v":196907.19602576381},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2221","v":-57977.444646884818},6449222.126946752,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2221","v":1062716.4427386217},-39951.303183359225,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2221","v":234104.66295156284},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2221","v":-68929.883781778932},7515400.0524884872,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2221","v":1018027.3217047047},-68037.130010041132,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2221","v":272806.57443674083},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2221","v":-80325.292259216963},8238326.0780572621,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2221","v":391524.45454307634},-998078.00995424355,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2221","v":299048.55373646982},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2221","v":-88051.992618485034},11528462.840022696,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2221","v":1455665.1705208006},-1129855.605127603,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2221","v":418479.44672838424},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2221","v":-123217.27924752601},12286937.848513201,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2221","v":638090.46489404945},-1566770.6927095316,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2221","v":446011.84253127413},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2221","v":-131323.9304308038},-140250.20299783378,44087.514117996412,342340.9268456811,377284.94111892814,203471.73145959387,1187939.9187250466,1142471.4738721873,-395556.99429318239,621071.73287405586,-613992.31571501191,{"$f":"BI2221*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-8558542.1108397171},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2221:BI2221)+Monte_Carlo!BJ2221/(1+Analise_Fundamentalista!$C$10)^10","v":-2216767.2353772498},{"$f":"(BK2221+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-11.297309369907047},0.11012113673337663]
["Tent2203",2449685.8585454691,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2228","v":187040.22138884905},-45094.78531431876,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2228","v":88922.798899392277},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2228","v":-26182.469483548106},3043566.4255961515,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2228","v":118062.84261507714},-619941.4658561406,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2228","v":110480.4700799171},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2228","v":-32529.920022740625},2866864.2186319912,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2228","v":239314.66126389633},-634618.56182501721,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2228","v":104066.23751203898},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2228","v":-30641.310458630323},4029684.0007052533,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2228","v":214902.81746737665},-414599.57748132257,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2228","v":146276.21691688051},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2228","v":-43069.636055070936},4825258.2730930578,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2228","v":787045.56367751455},-599948.65868993709,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2228","v":175155.30391747929},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2228","v":-51572.807609099415},5076491.2150507485,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2228","v":775731.72922166518},-681296.00206569361,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2228","v":184274.97789390958},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2228","v":-54258.008576040935},6709243.3465170888,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2228","v":390411.1189992319},-160071.37507284986,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2228","v":243543.34854333772},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2228","v":-71709.014674307997},9184236.139052121,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2228","v":844294.12189312873},-1095521.6289666709,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2228","v":333384.78090508352},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2228","v":-98161.967013685353},9760014.6979681496,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2228","v":1148031.7448409218},-942248.79236534762,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2228","v":354285.35508542863},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2228","v":-104315.94161231056},13780319.67902182,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2228","v":832550.52673216024},-1684560.6630469493,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2228","v":500221.11664333247},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2228","v":-147285.33383613412},204685.76549037447,-423928.07318388694,-321878.97350771225,-96490.179152136348,310679.40129595733,224452.69647384019,402174.07779541175,-16004.693182144052,455752.36594869231,-499074.35350759071,{"$f":"BI2228*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-6956681.316053139},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2228:BI2228)+Monte_Carlo!BJ2228/(1+Analise_Fundamentalista!$C$10)^10","v":-3224929.1590284724},{"$f":"(BK2228+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-17.490939333237939},8.0488211194036527E-2]
["Tent2210",2139295.7345868214,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2235","v":248169.44138307113},-148290.76444464506,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2235","v":77655.738481481967},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2235","v":-22864.991072921453},2981901.4146192754,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2235","v":362600.12211569713},-152553.50452396894,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2235","v":108242.05026331195},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2235","v":-31870.838670544974},4009621.84236285,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2235","v":404639.69460461265},-342707.81935866299,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2235","v":145547.96710250288},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2235","v":-42855.209847424056},4253642.0409983918,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2235","v":690891.52890762826},-84125.359992812475,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2235","v":154405.82084524442},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2235","v":-45463.320345289285},4825242.6306842873,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2235","v":607425.1833082661},-279261.04151567415,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2235","v":175154.73610313502},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2235","v":-51572.640421584802},5823930.2118152631,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2235","v":843481.22922853241},-1037610.7889944649,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2235","v":211406.77006513861},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2235","v":-62246.705843216456},6948016.2651924361,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2235","v":839487.95371087664},-151429.13693775292,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2235","v":252210.72773235579},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2235","v":-74261.041757661049},8198715.7297733892,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2235","v":682217.91059584694},-43415.183874024005,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2235","v":297610.71099328925},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2235","v":-87628.633545093064},9943894.475315325,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2235","v":1293832.0105832422},-1235356.1694791995,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2235","v":360960.13112075935},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2235","v":-106281.26571386401},13036453.527053187,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2235","v":629353.7393146219},-1347711.0210779097,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2235","v":473219.01757465967},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2235","v":-139334.82346525439},154669.42434698658,286417.8291844952,164624.63250102848,715708.66941477091,451746.23747414211,-44969.495544010344,866008.50274781848,848784.80417001923,313154.70651093806,-384473.08765388257,{"$f":"BI2235*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-5359235.0049827695},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2235:BI2235)+Monte_Carlo!BJ2235/(1+Analise_Fundamentalista!$C$10)^10","v":-249822.3547677407},{"$f":"(BK2235+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":0.78659150252656629},0.1887051076487764]
["Tent2222",2541740.2760647507,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2247","v":114915.3794283491},-300253.46728979365,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2247","v":92264.344276858814},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2247","v":-27166.355629241691},3219842.0908480897,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2247","v":139628.34136061085},-272992.40546086349,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2247","v":116879.21932254932},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2247","v":-34413.970669500464},3580815.9561217087,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2247","v":566089.30440217303},-86144.839721846685,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2247","v":129982.45307706893},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2247","v":-38272.0927952071},3774212.2606398752,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2247","v":320520.68461703602},-56762.302565888567,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2247","v":137002.67594955009},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2247","v":-40339.130421119036},4637850.3802113468,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2247","v":736555.61074953841},-489577.2201908094,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2247","v":168352.4584372126},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2247","v":-49569.774681740753},6534112.4281625301,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2247","v":868863.57615113794},-249789.19978501511,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2247","v":237186.15324028159},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2247","v":-69837.199188478073},6864497.6866776049,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2247","v":747346.53742147866},-1347950.4119622759,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2247","v":249179.0305309656},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2247","v":-73368.387450315582},8518535.2700744197,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2247","v":1232548.0071912948},-1033047.8370330858,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2247","v":309220.05615364003},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2247","v":-91046.894431468943},10313278.028961765,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2247","v":628475.69760606287},-1158231.3654008219,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2247","v":374368.63382450939},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2247","v":-110229.27136827676},11016671.807137484,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2247","v":581415.48948518711},-31556.499409907578,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2247","v":399901.59890475107},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2247","v":-117747.20925723467},-120240.09921382745,-50898.815447203779,571654.82496218826,360421.92757957848,365761.07431420084,786423.33041792642,-424793.23146014719,417673.33188038017,-265616.30533852638,832013.3797227958,{"$f":"BI2247*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":11597574.374928815},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2247:BI2247)+Monte_Carlo!BJ2247/(1+Analise_Fundamentalista!$C$10)^10","v":7070705.2999135125},{"$f":"(BK2247+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":45.76016009874742},0.6534522822629879]
["Tent2229",2362614.8572082268,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2254","v":209815.20968494003},-41301.026002131053,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2254","v":85762.149906432183},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2254","v":-25251.846551851897},2775285.8602360571,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2254","v":187274.67831563906},-173992.54777240762,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2254","v":100741.97292571633},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2254","v":-29662.512476966396},3162245.8172669713,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2254","v":283002.64414514339},-500394.47634003853,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2254","v":114788.49334838332},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2254","v":-33798.376359665519},3979621.1501011937,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2254","v":218570.48536267134},-159255.91571507207,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2254","v":144458.95174344382},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2254","v":-42534.559668183312},5125190.4361172747,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2254","v":728776.59428539511},-73426.53127371869,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2254","v":186042.74375921406},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2254","v":-54778.510364055488},5314235.9435193827,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2254","v":586755.23475535598},-354457.23499266588,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2254","v":192905.03411326485},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2254","v":-56799.046267175938},6572898.198871173,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2254","v":387259.89130012522},-38415.096337509211,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2254","v":238594.06408601362},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2254","v":-70251.745100327316},8294086.8971040146,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2254","v":412379.53406767425},-179829.86117047328,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2254","v":301072.6533087733},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2254","v":-88647.969420153837},9394753.8518857546,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2254","v":436545.90430027555},-1269866.0529947197,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2254","v":341026.50532365055},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2254","v":-100411.99983841892},13333319.561756471,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2254","v":1843824.3018529066},-1392306.0121942593,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2254","v":483995.15795686131},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2254","v":-142507.75515655943},229024.48703738925,84361.590991981371,-136401.71520617732,161238.96172285976,786614.29640683497,368403.98760877899,517187.11394830234,444974.35678582039,-592705.64320921258,793005.69245894917,{"$f":"BI2254*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":11053839.664331792},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2254:BI2254)+Monte_Carlo!BJ2254/(1+Analise_Fundamentalista!$C$10)^10","v":6950136.844755806},{"$f":"(BK2254+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":45.019449327016638},0.64565655161167212]
["Tent2237",2855179.8320672014,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2262","v":119919.20686775686},-115164.29694235577,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2262","v":103642.09808487973},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2262","v":-30516.426652162081},3093125.3394293953,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2262","v":497524.35918811912},-13412.324202377235,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2262","v":112279.44251268548},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2262","v":-33059.61028671886},3213807.6876179171,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2262","v":502165.02223802987},-101313.94864401287,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2262","v":116660.17245046055},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2262","v":-34349.47440853122},3845838.7001141524,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2262","v":234320.69587845122},-25511.682527613713,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2262","v":139602.69237656757},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2262","v":-41104.680444281592},4851384.2187091522,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2262","v":459400.6083044433},-141450.346687696,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2262","v":176103.6672351562},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2262","v":-51852.044137095865},5764689.3285886208,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2262","v":789298.46588089631},-196782.92639815962,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2262","v":209256.34529642441},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2262","v":-61613.533793074086},8160695.2688651914,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2262","v":658513.75757131889},-723557.76398435701,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2262","v":296230.58064408222},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2262","v":-87222.267335316923},8289367.9631554065,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2262","v":996756.00194662076},-302940.3776030477,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2262","v":300901.35754320899},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2262","v":-88597.533016778558},10765227.584356593,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2262","v":1121241.0583192725},-1111499.8407403284,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2262","v":390774.25550324441},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2262","v":-115059.7501012741},11365622.775194686,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2262","v":1282439.9171715127},-631005.09030677704,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2262","v":412568.40540569689},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2262","v":-121476.82954325661},77880.581358118739,563331.86721170857,483161.77163594635,307307.02528312348,442201.88471480767,740158.350986087,143964.30689572718,906119.44887000357,285455.72298091435,942526.40272717597,{"$f":"BI2262*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":13138033.981622327},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2262:BI2262)+Monte_Carlo!BJ2262/(1+Analise_Fundamentalista!$C$10)^10","v":9369971.3387612086},{"$f":"(BK2262+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":59.885671782724565},0.78694025473606521]
["Tent2252",2484522.5833069505,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2277","v":91213.033835891241},-59590.644837466149,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2277","v":90187.360663290456},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2277","v":-26554.807626331778},2971831.0458113346,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2277","v":113250.74439150479},-228888.87348668408,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2277","v":107876.49915510458},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2277","v":-31763.205635442857},3643235.9550793269,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2277","v":394164.92500585044},-97136.715304570607,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2277","v":132248.27871150529},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2277","v":-38939.243528910294},4767678.9006935321,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2277","v":584230.14461967314},-581334.58047234244,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2277","v":173065.19145070104},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2277","v":-50957.393940659676},4852905.1224867078,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2277","v":444308.95094208018},-189165.20804306972,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2277","v":176158.87554698327},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2277","v":-51868.299697621856},5896794.9302711058,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2277","v":623540.39270966116},-422713.59498149174,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2277","v":214051.73561592842},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2277","v":-63025.490706892895},6870710.8224531319,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2277","v":476120.41532027035},-742144.13901260123,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2277","v":249404.56533624462},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2277","v":-73434.794021293812},7719174.8763889316,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2277","v":449167.26363422646},-948477.65713314572,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2277","v":280203.53418292536},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2277","v":-82503.256462127742},9186527.1947452519,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2277","v":523411.59935782722},-963973.17274722236,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2277","v":333467.94548063795},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2277","v":-98186.454029259723},12269163.943344904,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2277","v":889220.07425270323},-224340.29023051183,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2277","v":445366.65556192299},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2277","v":-131133.96128514825},95254.942035383778,-39524.835575517565,390337.24488387484,125003.36165737206,379434.31874837191,351853.04263720493,-90053.952377380076,-301610.11577812163,-205280.08193801693,979112.47829896607,{"$f":"BI2277*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":13648013.439731488},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2277:BI2277)+Monte_Carlo!BJ2277/(1+Analise_Fundamentalista!$C$10)^10","v":7569112.8947983682},{"$f":"(BK2277+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":48.822120822725793},0.684963249733616]
["Tent2259",2341103.215420119,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2284","v":294550.18120184349},-149877.72272027857,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2284","v":84981.284315014898},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2284","v":-25021.928130804812},3331152.4832332851,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2284","v":118322.90391971369},-492029.21782039001,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2284","v":120919.75031673902},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2284","v":-35603.66645913024},3465220.1877270443,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2284","v":318263.84277815238},-313156.98586935148,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2284","v":125786.364329313},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2284","v":-37036.594509636037},4239236.6847974174,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2284","v":613753.46185422188},-191923.54350500923,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2284","v":153882.91110640389},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2284","v":-45309.354563180546},5852960.99405728,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2284","v":329378.74165488576},-238327.54719271051,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2284","v":212460.57800634613},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2284","v":-62556.98953427979},5873884.6451746803,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2284","v":527387.23974122445},-638388.66803921293,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2284","v":213220.09972790204},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2284","v":-62780.623456545654},7093841.6803491097,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2284","v":323278.55195822282},-413676.25436753489,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2284","v":257504.14281297216},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2284","v":-75819.637309391241},7552454.4030186748,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2284","v":295642.49540509225},-818503.01724846114,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2284","v":274151.63529385003},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2284","v":-80721.332591737548},10871459.270411486,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2284","v":1488670.0195267322},-463479.10177886626,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2284","v":394630.4311115779},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2284","v":-116195.16420697073},11757262.09971641,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2284","v":1657543.1258083622},-1316964.5201418062,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2284","v":426784.78534439532},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2284","v":-125662.7069393632},204631.81466577499,-288390.23004306754,93856.626728477859,530403.47489243594,240954.78293424158,39438.047973367895,91286.803094268849,-329430.21914125641,1303626.1846524731,641700.6840715881,{"$f":"BI2284*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":8944773.7155891284},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2284:BI2284)+Monte_Carlo!BJ2284/(1+Analise_Fundamentalista!$C$10)^10","v":5694913.4712733142},{"$f":"(BK2284+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":37.308000487014596},0.56143175034135151]
["Tent2262",2499466.8820231366,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2287","v":303946.83456433169},-190120.15246515902,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2287","v":90729.833839920902},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2287","v":-26714.533675990202},2686608.9000410791,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2287","v":222509.63662881951},-183339.37810907734,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2287","v":97523.028149217716},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2287","v":-28714.724908164651},3824046.055873788,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2287","v":295754.98947171296},-445237.76357979071,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2287","v":138811.62648764477},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2287","v":-40871.758642982568},4479656.3894693637,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2287","v":330079.24227199476},-409994.5548082763,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2287","v":162610.06809080543},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2287","v":-47878.982647883007},4837052.5363631696,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2287","v":776662.44046568207},-122227.6005801174,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2287","v":175583.43183325921},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2287","v":-51698.865787977091},5598005.350760242,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2287","v":615618.69242320163},-301058.32783322094,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2287","v":203205.77118363412},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2287","v":-59831.99999041776},7372189.1964108637,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2287","v":518069.6126470564},-429780.93454321724,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2287","v":267608.06699923548},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2287","v":-78794.641357230881},8858282.8317496814,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2287","v":1344457.3632779343},-3091.6524200246113,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2287","v":321552.78200010693},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2287","v":-94678.147857144591},9480340.2062165905,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2287","v":1121183.4198894247},-145616.95869232115,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2287","v":344133.2621137689},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2287","v":-101326.75472531932},13098317.379543802,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2287","v":1563814.6248234261},-57521.01982386427,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2287","v":475464.65527345875},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2287","v":-139996.03005397675},177841.98226310336,107978.56176079524,-51542.906263415549,34815.772906640894,778319.4059308467,457934.13578319707,277102.10374584375,1568240.3450008719,1218372.9685855531,1841762.2302190438,{"$f":"BI2287*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":25672633.357190344},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2287:BI2287)+Monte_Carlo!BJ2287/(1+Analise_Fundamentalista!$C$10)^10","v":15794039.929177364},{"$f":"(BK2287+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":99.351855512412087},0.97236611210880441]
["Tent2274",2330159.6734970612,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2299","v":203311.66493175723},-69610.614595350169,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2299","v":84584.037307086721},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2299","v":-24904.962540526016},3224414.920780546,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2299","v":355108.31051675451},-289330.60766467702,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2299","v":117045.21155990762},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2299","v":-34462.845499610754},4110034.6280799997,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2299","v":581322.85214602272},-348164.83420667931,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2299","v":149192.91852356205},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2299","v":-43928.431007037711},4340647.8971881447,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2299","v":711039.05328196462},-13641.615964915054,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2299","v":157564.10509056586},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2299","v":-46393.246999611722},4458988.5550984293,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2299","v":251914.51875380162},-19735.33644665168,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2299","v":161859.83243383683},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2299","v":-47658.08291871148},5642599.9332308276,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2299","v":539472.31361541583},-890460.18662983284,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2299","v":204824.5400046244},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2299","v":-60308.631020716872},7242720.5832143053,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2299","v":973823.52629225119},-902739.39529563836,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2299","v":262908.39850300772},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2299","v":-77410.868820735559},8718519.9561474137,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2299","v":404246.65880565968},-20425.197210839411,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2299","v":316479.43513098609},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2299","v":-93184.349290024606},10811678.247920066,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2299","v":625228.40163678699},-686738.91902224557,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2299","v":392460.39946345432},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2299","v":-115556.21909830841},10085769.345461352,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2299","v":449493.84758092475},-654663.46693481389,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2299","v":366110.14270402555},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2299","v":-107797.63747439918},193380.12510296778,148360.06891237435,338422.50545586779,808568.29540800373,346380.93182227528,-206471.96403050947,256581.660678885,607116.5474357818,215393.66297968733,53142.885875737236,{"$f":"BI2299*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":740767.62040480704},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2299:BI2299)+Monte_Carlo!BJ2299/(1+Analise_Fundamentalista!$C$10)^10","v":2259383.2746772487},{"$f":"(BK2299+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":16.201864392822248},0.32821238814404902]
["Tent2286",2290583.208961464,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2311","v":189718.60332274286},-134153.79872784065,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2311","v":83147.424532933946},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2311","v":-24481.965619775834},3527953.191478577,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2311","v":204358.31543531531},-583813.39298125973,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2311","v":128063.55193583517},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2311","v":-37707.090667584664},3926324.3903033515,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2311","v":520029.66875805322},-421752.26232036285,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2311","v":142524.29671942911},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2311","v":-41964.918960126335},4466065.6581624178,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2311","v":339879.80236147752},-67820.424521198773,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2311","v":162116.72897032701},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2311","v":-47733.723652137938},5139069.0773285162,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2311","v":268676.50952191628},-258023.2632373739,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2311","v":186546.53391545752},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2311","v":-54926.846567540044},5694454.1489580572,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2311","v":272533.21276933898},-286224.60799097014,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2311","v":206706.83114865542},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2311","v":-60862.853684057729},6166040.1255590096,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2311","v":685050.0155308235},-461701.19498161232,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2311","v":223825.24852236686},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2311","v":-65903.208306733723},9048580.795003321,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2311","v":1463945.8406103081},-1222449.3836136814,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2311","v":328460.53609369299},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2311","v":-96712.070124478982},10251432.616888814,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2311","v":990365.72894190263},-536854.12081764126,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2311","v":372123.66550686624},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2311","v":-109568.26187244739},10986045.651537584,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2311","v":827396.12109583744},-324235.25304440298,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2311","v":398789.87943020242},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2311","v":-117419.87406786926},114230.26350806032,-289098.61627769395,198836.78419699316,386442.38315846783,142272.93363245984,132152.58224296651,381270.86076484434,473244.92296584067,716067.01175868022,784530.87341376767,{"$f":"BI2311*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":10935707.736906176},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2311:BI2311)+Monte_Carlo!BJ2311/(1+Analise_Fundamentalista!$C$10)^10","v":6906345.2502136435},{"$f":"(BK2311+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":44.750416222576355},0.6428096833058885]
["Tent2292",2716229.3936616117,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2317","v":377772.47887761606},-179300.21173686409,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2317","v":98598.242421419651},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2317","v":-29031.311489093732},2744839.9482977758,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2317","v":138724.08276173176},-28295.496563003519,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2317","v":99636.79623738621},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2317","v":-29337.103748560639},3190727.2817514711,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2317","v":261909.42918480287},-62186.30687029774,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2317","v":115822.361233884},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2317","v":-34102.788891627861},4659054.7992678303,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2317","v":241011.31919234784},-430107.18058315932,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2317","v":169122.17194352223},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2317","v":-49796.409477760026},5210714.1907940581,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2317","v":749139.89462504955},-361673.2083069277,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2317","v":189147.22820227654},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2317","v":-55692.596180051871},6047352.0498604029,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2317","v":827221.62457816279},-528033.13687193545,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2317","v":219516.91002652002},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2317","v":-64634.659154115041},8064806.0539613562,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2317","v":316911.77409263438},-434956.98091675597,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2317","v":292749.83337039821},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2317","v":-86197.394519783033},8666750.0438976754,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2317","v":1385309.8405104659},-938393.25828283664,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2317","v":314600.20417573373},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2317","v":-92631.027670064097},10390002.604857463,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2317","v":787800.57924975257},-725890.64140275191,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2317","v":377153.71094336308},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2317","v":-111049.31074598704},11195817.885661269,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2317","v":425121.95399472152},-2410729.5340552963,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2317","v":406404.5432143712},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2317","v":-119661.9391470628},268039.19807307789,180728.2786875538,281442.6946567613,-69770.098925049271,520921.31834034651,454070.73857863236,88507.232026493584,668885.75873329886,328014.33804437669,-1698864.9759932663,{"$f":"BI2317*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-23680764.507186133},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2317:BI2317)+Monte_Carlo!BJ2317/(1+Analise_Fundamentalista!$C$10)^10","v":-10238858.616199758},{"$f":"(BK2317+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-60.580925800187728},4.3243913356526423E-3]
["Tent2299",2717679.5047220103,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2324","v":361576.33697408589},-68789.24825179523,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2324","v":98650.880980668298},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2324","v":-29046.810410497957},2939214.1227466711,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2324","v":441538.23127122421},-47400.599854303095,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2324","v":106692.51546989926},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2324","v":-31414.592938917409},3391762.8499321798,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2324","v":206530.73792794649},-205133.21961301321,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2324","v":123119.88688950938},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2324","v":-36251.475675542468},4316217.903440821,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2324","v":207465.81389338005},-128569.25050821624,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2324","v":156677.30427342086},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2324","v":-46132.136962362958},5013861.0080647627,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2324","v":545901.08791662008},-392456.77926237247,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2324","v":182001.52177649993},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2324","v":-53588.611119449284},5594860.3381880689,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2324","v":411304.72148609551},-563539.49276159261,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2324","v":203091.60825147046},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2324","v":-59798.385804578771},6950699.3172149714,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2324","v":985189.22497980425},-395623.84669548785,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2324","v":252308.12164700989},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2324","v":-74289.718466332793},8317955.6810232569,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2324","v":561778.59795193421},-565647.66899685096,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2324","v":301939.08239192283},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2324","v":-88903.081194749306},10251311.261251006,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2324","v":727598.78935581702},-969388.3793406951,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2324","v":372119.26033673459},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2324","v":-109566.96481214372},13363832.174200494,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2324","v":2000678.5682065345},-2530047.3188611129,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2324","v":485102.75585182814},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2324","v":-142833.8767861521},362391.159292461,469415.55394790292,88265.929528900189,189441.7306962217,281857.21931129822,-8941.5488286054097,767583.78146499349,209166.93015225677,20762.705539712784,-187099.8715889024,{"$f":"BI2324*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2608016.5646072654},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2324:BI2324)+Monte_Carlo!BJ2324/(1+Analise_Fundamentalista!$C$10)^10","v":394748.1832703636},{"$f":"(BK2324+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":4.7465024099079924},0.22058795947768806]
["Tent2311",2303189.7812240012,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2336","v":180089.30067424715},-116019.82781947427,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2336","v":83605.039000602002},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2336","v":-24616.705832446209},2637609.1600380321,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2336","v":134484.22556466417},-314992.76201906923,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2336","v":95744.353544384678},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2336","v":-28191.011145905632},2991279.8024261924,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2336","v":446220.05109193805},-120699.77311570366,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2336","v":108582.48268653301},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2336","v":-31971.075748578027},4177777.4905297109,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2336","v":433295.57111794292},-27967.529642789246,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2336","v":151651.96236931524},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2336","v":-44652.472999046797},5668042.7174038775,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2336","v":580707.14757013309},-27449.331441098249,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2336","v":205748.1047843975},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2336","v":-60580.565855897294},5075921.4018001379,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2336","v":189757.92089933163},-281965.43186651432,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2336","v":184254.29385847805},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2336","v":-54251.918359210322},6817382.1267131241,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2336","v":858525.1393856405},-920962.45921419887,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2336","v":247468.75104792957},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2336","v":-72864.811978927275},9294315.4625029601,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2336","v":893316.89613031503},-1263531.772817618,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2336","v":337380.62449786655},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2336","v":-99338.505024454018},9438207.1136262137,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2336","v":1033772.8299441139},-524958.23781602969,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2336","v":342603.8445738203},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2336","v":-100876.43232698124},11503009.967357527,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2336","v":1420425.7180671315},-972108.32919282827,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2336","v":417555.51573963271},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2336","v":-122945.23658560685},123057.80602292866,-112955.19405592601,402131.68491418939,512327.53084542206,698425.35505753511,37794.864532085034,112166.61924044394,-132172.75721389044,750542.0043749233,742927.66802832903,{"$f":"BI2336*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":10355793.662863499},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2336:BI2336)+Monte_Carlo!BJ2336/(1+Analise_Fundamentalista!$C$10)^10","v":6874189.7047379613},{"$f":"(BK2336+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":44.552869037671627},0.64071418403219738]
["Tent2323",2632541.239957659,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2348","v":294491.4844323963},-514014.99692749837,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2348","v":95560.389695888283},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2348","v":-28136.844746411363},3357108.1751042064,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2348","v":293162.17975471914},-4733.5344974871314,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2348","v":121861.93347891107},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2348","v":-35881.083299319813},3481743.965311286,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2348","v":549127.97609093005},-247617.64145333608,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2348","v":126386.17207448007},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2348","v":-37213.202175816237},4775579.0293668443,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2348","v":583413.98751106986},-136245.46089377248,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2348","v":173351.96354878278},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2348","v":-51041.831248073417},5351731.3896060027,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2348","v":746670.33442520828},-760626.80626650504,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2348","v":194266.10659542517},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2348","v":-57199.801069882706},6368164.1622451246,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2348","v":649397.4269229637},-234643.25959051866,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2348","v":231162.28523026736},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2348","v":-68063.52874290917},6811612.9783064621,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2348","v":574170.09716306115},-799104.71505713323,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2348","v":247259.33283955124},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2348","v":-72803.150786094498},8757850.7927141041,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2348","v":395203.99318371154},-1107936.8199696057,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2348","v":317907.13168985886},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2348","v":-93604.720916279271},10304147.991198877,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2348","v":931849.70567701443},-252098.66246848449,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2348","v":374037.21642700885},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2348","v":-110131.68867853041},10608167.840052988,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2348","v":614607.35045700113},-1377611.5375808636,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2348","v":385073.03793317114},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2348","v":-113381.08099846731},-152099.96754562514,374409.49543682323,390683.30453625781,569478.65891800681,123109.83368424571,577852.92381980317,-50478.435840615348,-488430.4160123145,943656.5709570084,-491312.23018915858,{"$f":"BI2348*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-6848483.7741784174},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2348:BI2348)+Monte_Carlo!BJ2348/(1+Analise_Fundamentalista!$C$10)^10","v":-1931492.6227516423},{"$f":"(BK2348+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-9.5447284133316259},0.11977596484162031]
["Tent2327",2391789.529375622,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2352","v":332419.51742580347},-381424.68029200239,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2352","v":86821.181005071645},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2352","v":-25563.668151772836},3220817.1930700489,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2352","v":397716.96811657673},-3634.4796855957079,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2352","v":116914.61521565421},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2352","v":-34424.392652417468},3350427.4420227008,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2352","v":223462.33783900135},-85758.537530735222,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2352","v":121619.42504370298},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2352","v":-35809.679005000165},4351036.5826281682,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2352","v":665268.94138857385},-259427.31045272984,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2352","v":157941.2109888547},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2352","v":-46504.282232377889},4720004.6487120027,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2352","v":695492.82454743632},-7672.1322947172221,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2352","v":171334.63162939006},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2352","v":-50447.847117215737},5953108.6979438625,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2352","v":778819.52140526276},-24231.035533016373,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2352","v":216095.90704328238},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2352","v":-63627.377474721579},7020028.7797270846,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2352","v":515370.8010616629},-1664285.612257163,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2352","v":254824.75855833536},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2352","v":-75030.718186848797},7600155.9767274875,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2352","v":795854.2087633753},-962505.07543498464,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2352","v":275883.18688496377},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2352","v":-81231.17143233477},8209975.8113176003,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2352","v":291403.87837104732},-442235.80269951589,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2352","v":298019.44828638085},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2352","v":-87748.982340178409},11002888.883985993,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2352","v":1355062.8674650649},-1378204.6244619584,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2352","v":399401.28328290494},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2352","v":-117599.8960972435},12252.349987099886,476572.71099421772,223513.54634696897,517278.55969232088,808707.47676489339,907057.01544080721,-969120.77082401363,28001.148781019656,59438.541617733878,258659.63018876789,{"$f":"BI2352*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3605500.0700893509},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2352:BI2352)+Monte_Carlo!BJ2352/(1+Analise_Fundamentalista!$C$10)^10","v":3428330.6834686752},{"$f":"(BK2352+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":23.38327794038775},0.40482068637370378]
["Tent2332",2464108.8427827195,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2357","v":333622.74755800952},-254996.48403958924,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2357","v":89446.348530208867},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2357","v":-26336.623675742252},2311918.0207915665,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2357","v":250535.42177476626},-211035.75675269158,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2357","v":83921.871254462167},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2357","v":-24709.994065843843},3106903.0420301356,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2357","v":259691.10033823011},-55567.700750818927,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2357","v":112779.56863023948},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2357","v":-33206.86764897978},4385939.4053464867,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2357","v":278597.21082871448},-101964.08165529634,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2357","v":159208.17208706058},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2357","v":-46877.326836249944},5451780.2404350983,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2357","v":203223.40604602071},-358084.83117475378,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2357","v":197897.84729856718},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2357","v":-58269.132459684755},6489698.9903113768,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2357","v":1035472.4511608819},-522873.10073986207,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2357","v":235573.95990998505},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2357","v":-69362.504248659243},7598065.7973622596,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2357","v":943245.15558228432},-1042833.9870067439,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2357","v":275807.31405469478},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2357","v":-81208.831401569463},8151879.9311974682,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2357","v":1306992.4766573329},-886290.95198269584,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2357","v":295910.58675755071},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2357","v":-87128.048189352892},10012277.251836628,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2357","v":542840.10231802997},-1317777.5132231386,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2357","v":363442.40363891661},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2357","v":-107012.14716677503},13298940.712851679,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2357","v":1531375.6723221994},-461921.49677702232,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2357","v":482747.21693744889},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2357","v":-142140.31083336621},141735.9883728869,98711.542210693005,283696.1005686709,288963.97442422877,-15232.710289850642,678810.80608234566,95009.651228665738,629484.06324283488,-518507.15443296707,1410061.0816492599,{"$f":"BI2357*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":19655078.471296139},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2357:BI2357)+Monte_Carlo!BJ2357/(1+Analise_Fundamentalista!$C$10)^10","v":11225941.306732874},{"$f":"(BK2357+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":71.287799689955861},0.86857746683269998]
["Tent2344",2387073.3663875619,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2369","v":200415.98317021548},-339661.94775586046,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2369","v":86649.985824472853},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2369","v":-25513.261364680697},3048153.0972276079,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2369","v":284509.92885583214},-651668.13466620957,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2369","v":110646.96476644139},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2369","v":-32578.942794212624},3646639.1604951778,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2369","v":458185.44436365925},-498203.88723469095,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2369","v":132371.81395981126},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2369","v":-38975.617303790823},3596395.5625365749,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2369","v":189305.82085481464},-144247.70675546964,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2369","v":130547.98771626689},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2369","v":-38438.60907242688},4094481.04502668,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2369","v":570760.21334766876},-252073.18346504978,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2369","v":148628.32852391346},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2369","v":-43762.192869917882},5256412.7052418664,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2369","v":372596.51972036},-625515.56149738689,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2369","v":190806.06939453303},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2369","v":-56181.026137631678},6855145.7017855803,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2369","v":686520.90416146012},-529636.98558087298,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2369","v":248839.55652495674},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2369","v":-73268.432569083816},7935621.1845550537,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2369","v":1306312.3264980209},-644162.01886992168,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2369","v":288060.46468135266},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2369","v":-84816.654663214242},9618563.0716352556,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2369","v":928627.97206000879},-378567.34856009507,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2369","v":349150.7071147454},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2369","v":-102804.09352087477},11479115.507747153,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2369","v":478798.24900067248},-877848.0339370477,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2369","v":416688.15463725664},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2369","v":-122689.85038684504},-78109.240125852826,-289090.18383814866,53377.753784988738,137167.49274318499,423553.16553661454,-118293.99852012555,332455.04253646004,865394.1176462376,796407.23709378438,-105051.48068596362,{"$f":"BI2369*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1464330.2501430679},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2369:BI2369)+Monte_Carlo!BJ2369/(1+Analise_Fundamentalista!$C$10)^10","v":375728.26761890703},{"$f":"(BK2369+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":4.6296537998630436},0.21960505987633838]
["Tent2351",2652240.9362148927,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2376","v":203735.24273769153},-46389.805996114606,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2376","v":96275.482254613846},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2376","v":-28347.396925700363},3047922.3779843403,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2376","v":244389.1508515673},-541260.23332245217,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2376","v":110638.58973304692},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2376","v":-32576.476845558416},3019545.0766249392,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2376","v":480841.11600158369},-158992.9789845921,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2376","v":109608.50293506549},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2376","v":-32273.177618730562},4267625.7018965529,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2376","v":679654.58839584654},-633289.85503836849,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2376","v":154913.42318192232},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2376","v":-45612.779008920457},5102068.6499518435,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2376","v":395207.67410069093},-178538.06369422626,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2376","v":185203.43045126027},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2376","v":-54531.382570681613},6506702.2420508321,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2376","v":1038034.0221943761},-1162826.4837145032,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2376","v":236191.17241084061},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2376","v":-69544.236579046177},7844737.5114237797,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2376","v":1251946.3507886599},-972178.93202182255,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2376","v":284761.41694390564},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2376","v":-83845.281542039753},8108577.9950101497,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2376","v":1314266.4754112212},-166094.89262752229,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2376","v":294338.74057567923},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2376","v":-86665.233082326798},8400433.3535969723,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2376","v":721994.85502953455},-1293511.6169021572,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2376","v":304932.99504663242},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2376","v":-89784.61020292899},11337019.574647067,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2376","v":733472.07864309719},-1248168.366189512,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2376","v":411530.11854074959},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2376","v":-121171.11588496962},225273.52207049041,-218808.96958339639,399183.46233332652,155665.37753047992,347341.65828704333,41854.474311667291,480683.55416870321,1355845.0902770513,-356368.37702891923,-224337.28489063479,{"$f":"BI2376*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3127075.1288345503},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2376:BI2376)+Monte_Carlo!BJ2376/(1+Analise_Fundamentalista!$C$10)^10","v":-19799.785090866266},{"$f":"(BK2376+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":2.1997322355482676},0.19974226786807722]
["Tent2363",2750199.9988931725,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2388","v":314933.12296671612},-209607.38669420042,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2388","v":99831.364328442593},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2388","v":-29394.392466073004},2924778.4843443884,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2388","v":204824.31215627224},-317905.57711175096,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2388","v":106168.50649701295},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2388","v":-31260.303497834659},3614974.8675089795,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2388","v":553057.28082176973},-183462.72287182967,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2388","v":131222.41043622029},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2388","v":-38637.186405830085},4853913.7255142368,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2388","v":208264.73858317218},-12107.511938350179,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2388","v":176195.48750842045},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2388","v":-51879.079740253517},5177641.6306324098,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2388","v":706406.96767240262},-501546.25942520041,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2388","v":187946.70503883366},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2388","v":-55339.113592007168},5975069.3657599911,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2388","v":265368.76353464084},-626143.02850659669,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2388","v":216893.0721332868},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2388","v":-63862.095127570145},7489732.5301129986,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2388","v":487941.18105235818},-343595.48856528668,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2388","v":271874.85173340759},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2388","v":-80050.955401301006},8299364.2100327518,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2388","v":1133443.0541356518},-121126.63217199474,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2388","v":301264.21804947435},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2388","v":-88704.373829817137},10360782.268596569,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2388","v":385607.69762714388},-626799.80612562317,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2388","v":376093.02225300058},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2388","v":-110737.00108400281},12392938.650520472,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2388","v":1697124.4024434185},-46705.061584812174,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2388","v":449859.6371238688},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2388","v":-132456.876826402},175762.70813488527,-38173.061956300429,462179.7819803303,320473.6344129889,337468.29969402868,-207743.28796623921,336169.58881917805,1224876.2661833141,24163.912670518475,1967822.1011560734,{"$f":"BI2388*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":27429803.0908949},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2388:BI2388)+Monte_Carlo!BJ2388/(1+Analise_Fundamentalista!$C$10)^10","v":15688700.372850794},{"$f":"(BK2388+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":98.704703287077749},0.97117729272054831]
["Tent2368",2633816.8463534601,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2393","v":159644.76656598452},-374273.41798691207,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2393","v":95606.693792641308},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2393","v":-28150.478545787955},2849064.7081493298,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2393","v":401320.25822652201},-525395.24148819526,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2393","v":103420.12107811503},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2393","v":-30451.067641001828},3428700.6218387322,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2393","v":234978.48082974553},-324406.18106884649,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2393","v":124460.71598054568},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2393","v":-36646.270004929589},4212101.5473793009,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2393","v":558941.11259872408},-140830.83577440536,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2393","v":152897.91445496742},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2393","v":-45019.331699676099},5728496.8132537361,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2393","v":498573.69012880046},-19197.164177116156,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2393","v":207942.56877623906},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2393","v":-61226.704834992452},6686186.5537158158,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2393","v":485891.89771840133},-178330.8450721493,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2393","v":242706.39447333713},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2393","v":-71462.581536033584},7368054.4139949586,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2393","v":588462.76446880715},-938504.77310576115,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2393","v":267457.97574407322},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2393","v":-78750.448419574037},7846177.7610469339,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2393","v":685362.17317062104},-1060817.3156467532,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2393","v":284813.69753619377},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2393","v":-83860.675063488787},9724432.4067786671,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2393","v":932578.82554305356},-199495.80848399654,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2393","v":352993.7295029955},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2393","v":-103935.63478644821},11534045.178285396,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2393","v":1431049.7243939447},-1201675.8044569322,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2393","v":418682.08378937346},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2393","v":-123276.94379622726},-147172.43617407419,-51105.929824560044,-1613.2542634848724,525988.85957960994,626092.38989293098,478804.8655835556,-161334.48131245482,-174502.12000342715,982141.11177560431,524779.05993015878,{"$f":"BI2393*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":7314983.5402562711},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2393:BI2393)+Monte_Carlo!BJ2393/(1+Analise_Fundamentalista!$C$10)^10","v":4980880.3401255645},{"$f":"(BK2393+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":32.921347021794418},0.51197078542410557]
["Tent2381",2115677.0071570487,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2406","v":179920.09204007217},-372599.28832885117,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2406","v":76798.386367466708},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2406","v":-22612.551925259701},2955632.1014688704,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2406","v":363160.85970008728},-25462.633106355042,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2406","v":107288.4827508287},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2406","v":-31590.069817055068},3668122.0236424054,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2406","v":500313.84643987234},-27306.027516238923,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2406","v":133151.63489593664},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2406","v":-39205.228136057092},4499353.7865806157,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2406","v":635804.70595414494},-45052.397330378051,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2406","v":163325.07719128061},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2406","v":-48089.510253686676},4709864.7182961134,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2406","v":636070.75390524464},-631342.77080692118,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2406","v":170966.55545746762},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2406","v":-50339.470601201167},6099064.5328909652,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2406","v":439129.81530221592},-233454.47446211148,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2406","v":221394.05631981877},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2406","v":-65187.366965258683},5228519.0663845632,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2406","v":243180.40812021034},-587764.54901827697,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2406","v":189793.53938786802},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2406","v":-55882.896340450221},7198058.9105447093,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2406","v":499680.30128389021},-1471258.0529840589,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2406","v":261287.19432964196},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2406","v":-76933.520724171773},9855128.0223105755,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2406","v":1510183.4063171071},-1059625.7029197013,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2406","v":357737.93778441031},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2406","v":-105332.52163761758},11384889.519432675,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2406","v":1540790.8485361098},-1014031.6208833683,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2406","v":413267.78194711922},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2406","v":-121682.7542912396},-138493.36184657199,413396.6395275059,566954.2256835131,705987.87556136074,125355.0679545899,361882.03019466455,-210673.49785064883,-787224.07809469849,702963.1195441985,818344.2553086211,{"$f":"BI2406*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":11407038.15171764},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2406:BI2406)+Monte_Carlo!BJ2406/(1+Analise_Fundamentalista!$C$10)^10","v":7130930.6495317798},{"$f":"(BK2406+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":46.130153768610342},0.65732238211347771]
["Tent2393",2609716.2488615811,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2418","v":413945.87080676883},-147900.00749219782,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2418","v":94731.849952297605},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2418","v":-27892.889126244558},3172005.8487334419,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2418","v":439710.89928030822},-103026.59514350742,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2418","v":115142.77931215992},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2418","v":-33902.692480501137},4130143.5980255199,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2418","v":424448.69336548081},-576014.34310645889,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2418","v":149922.86758388815},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2418","v":-44143.357541437013},4095571.1609042608,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2418","v":514706.30806172662},-536016.16984961636,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2418","v":148667.899375262},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2418","v":-43773.844129445191},4566966.4614797123,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2418","v":419068.52547127742},-203013.04490769759,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2418","v":165779.39527134341},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2418","v":-48812.160789089517},5909854.5733862156,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2418","v":455351.05984909023},-363882.18782361009,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2418","v":214525.79640799761},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2418","v":-63165.073382824419},6484008.0885607814,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2418","v":248513.22445778677},-310275.78176523693,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2418","v":235367.38202974008},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2418","v":-69301.679363338102},8000432.4196590139,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2418","v":942692.12371646264},-13719.911021672297,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2418","v":290413.09140917019},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2418","v":-85509.363150460063},9223787.3295507245,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2418","v":1255429.1325893507},-895155.68803513597,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2418","v":334820.4762399242},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2418","v":-98584.693803185844},13246639.522399884,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2418","v":993790.08429132123},-150434.89414401172,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2418","v":480848.70075647812},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2418","v":-141581.3108627453},332884.82414062403,417924.3909684596,-45786.139698526953,83584.193457927075,333022.71504583373,242829.59505065333,104303.14535895182,1133875.9409535006,596509.22699095309,1182622.5800410423,{"$f":"BI2418*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":16484774.961270263},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2418:BI2418)+Monte_Carlo!BJ2418/(1+Analise_Fundamentalista!$C$10)^10","v":10463707.534769993},{"$f":"(BK2418+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":66.605026200560246},0.8381032091192584]
["Tent2400",2712558.5404507457,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2425","v":310277.95479380764},-18018.721148838988,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2425","v":98464.991645316943},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2425","v":-28992.077069775514},3286590.4622253631,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2425","v":307199.23318503355},-430792.14908551588,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2425","v":119302.16346623944},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2425","v":-35127.38344876175},3412292.2368691517,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2425","v":493931.7489591444},-309267.81827910268,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2425","v":123865.09694971199},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2425","v":-36470.895665709031},3618782.7207059553,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2425","v":217448.16125555185},-419972.21238621935,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2425","v":131360.63426720331},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2425","v":-38677.885093696474},5311906.7528368384,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2425","v":484940.52688993659},-1092909.2240227521,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2425","v":192820.48525001379},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2425","v":-56774.151661300515},5748069.1995656602,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2425","v":679876.67731360428},-1027720.7244003055,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2425","v":208653.04002540972},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2425","v":-61435.896313787387},6764551.2082397174,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2425","v":551053.97423521453},-219645.09614969156,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2425","v":245551.00591228579},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2425","v":-72300.150226118247},8167945.1481845742,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2425","v":1296161.7653547982},-822430.29839175195,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2425","v":296493.7489023768},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2425","v":-87299.754717373275},9790774.4096872434,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2425","v":1052333.9482405197},-13946.682562896009,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2425","v":355401.92260361003},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2425","v":-104644.7042618554},12509869.601961395,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2425","v":781311.7890234869},-925284.032761093,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2425","v":454104.19258138759},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2425","v":-133706.6456721111},361732.14822051011,-39418.135883004645,272058.13196404465,-109841.30195716067,-471922.36354410235,-200626.90337507892,504659.73377169052,682925.46114804968,1289144.4840193782,176425.30317167038,{"$f":"BI2425*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2459221.960871012},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2425:BI2425)+Monte_Carlo!BJ2425/(1+Analise_Fundamentalista!$C$10)^10","v":2572039.4344914202},{"$f":"(BK2425+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":18.122663536507183},0.3481572559315137]
["Tent2403",2728763.7858609334,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2428","v":116540.65852720449},-181808.30526919669,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2428","v":99053.236776299178},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2428","v":-29165.28023455909},3282761.7312208219,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2428","v":456312.87145089137},-293858.00776498939,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2428","v":119163.18177764087},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2428","v":-35086.461616953224},3706844.821112846,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2428","v":436213.56442125043},-680447.45793700335,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2428","v":134557.25983362985},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2428","v":-39619.100984100318},4561386.9792722631,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2428","v":483775.73364488274},-181252.14280843281,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2428","v":165576.86188422973},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2428","v":-48752.526766171461},5346807.5733641498,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2428","v":377865.84963976848},-428684.32124820584,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2428","v":194087.37366933815},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2428","v":-57147.174865569526},5572175.4731472591,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2428","v":320161.91385922488},-510986.82111196849,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2428","v":202268.1550380525},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2428","v":-59555.927864677011},7345685.4133395059,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2428","v":683956.20097827935},-764171.83773994073,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2428","v":266645.98830497917},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2428","v":-78511.36646749606},7475646.2770054797,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2428","v":855481.95021709183},-1030449.2705710783,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2428","v":271363.52533294022},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2428","v":-79900.400222628363},9324275.2741002534,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2428","v":364047.54603406187},-1339542.3721616315,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2428","v":338468.1559021225},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2428","v":-99658.718267365388},11478652.053755835,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2428","v":1628975.8917731941},-1747392.6606974506,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2428","v":416671.33140830044},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2428","v":-122684.8969476347},4620.3097997478908,246531.58384658964,-149295.73466622338,419347.92595450825,86121.727195331259,-48112.680079368118,107918.98507582172,16495.804756325393,-736685.38849281252,175569.66553640919,{"$f":"BI2428*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2447295.0840265122},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2428:BI2428)+Monte_Carlo!BJ2428/(1+Analise_Fundamentalista!$C$10)^10","v":1379306.6740254725},{"$f":"(BK2428+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":10.795124983261898},0.27478103380846247]
["Tent2417",2652641.1977261864,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2442","v":323924.53928971599},-401202.11773360625,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2442","v":96290.011617124459},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2442","v":-28351.674957827759},3158277.0916141081,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2442","v":321401.60427149449},-217635.34231070231,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2442","v":114644.42989964137},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2442","v":-33755.958252081567},3472617.9902928039,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2442","v":304893.39688606083},-136232.72632224535,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2442","v":126054.90215327834},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2442","v":-37115.662909058621},3827087.6619510041,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2442","v":426239.78977517417},-451002.03088584571,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2442","v":138922.03579771688},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2442","v":-40904.26761062014},5187774.220109202,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2442","v":469309.28580553242},-507895.64562206104,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2442","v":188314.51473705753},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2442","v":-55447.411647384339},6037676.8466076301,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2442","v":686127.05821188062},-227865.63286969307,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2442","v":219165.70329927545},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2442","v":-64531.24968508898},7370839.6269739121,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2442","v":268463.94263511838},-24769.09392716621,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2442","v":267559.07806817553},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2442","v":-78780.217034015863},7296391.0556184566,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2442","v":480371.94960919145},-321768.31527855928,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2442","v":264856.61917292798},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2442","v":-77984.503803763},9890714.3380816001,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2442","v":1164611.2959229487},-321046.72486162843,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2442","v":359029.70945784275},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2442","v":-105712.87147858045},12049500.207534516,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2442","v":618035.98822270206},-1756515.1848441432,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2442","v":437392.9334877978},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2442","v":-128786.17491922107},-9339.2417845935634,184654.73360835199,257599.90980803518,73255.527076425191,94280.743273144559,612895.87895637401,432473.70974211179,345475.74969979713,1096881.4090405828,-829872.43805286451,{"$f":"BI2442*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-11567731.42906455},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2442:BI2442)+Monte_Carlo!BJ2442/(1+Analise_Fundamentalista!$C$10)^10","v":-4012358.8984494223},{"$f":"(BK2442+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-22.328503928449397},6.1878798857154228E-2]
["Tent2421",2590614.0428701472,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2446","v":175828.05090665657},-137089.69685640404,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2446","v":94038.44609564163},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2446","v":-27688.722978289516},2581394.8748218617,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2446","v":171805.68724084878},-146313.9364482903,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2446","v":93703.793297807322},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2446","v":-27590.18765579259},3598325.333639578,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2446","v":448562.74812688323},-96130.415140680663,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2446","v":130618.03777885575},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2446","v":-38459.234644819495},4330955.0793315982,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2446","v":590404.76864708506},-409015.49835042597,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2446","v":157212.25895894069},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2446","v":-46289.649264068066},4891762.3367473781,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2446","v":613310.4149554125},-270221.81448419811,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2446","v":177569.37977038758},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2446","v":-52283.609204776287},6154426.4889249885,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2446","v":604546.52009236231},-1239720.5458551282,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2446","v":223403.67729465407},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2446","v":-65779.080682082364},6598889.9705823632,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2446","v":782651.03387805133},-552489.07155488629,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2446","v":239537.55693463766},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2446","v":-70529.547565193425},9120172.0029666759,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2446","v":563169.96613524761},-392550.53721711948,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2446","v":331059.27362833748},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2446","v":-97477.243589987673},11373081.600211682,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2446","v":996739.1004204835},-1951430.1306918215,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2446","v":412839.15832476952},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2446","v":-121556.55015629334},13506579.869006995,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2446","v":1369986.8341250054},-2773941.8298241263,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2446","v":490284.45068602508},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2446","v":-144359.57737754844},105088.07716760466,91605.356434573216,444591.13612023881,292311.87999153172,468374.37103682564,-477549.42915019416,399169.97169260925,404201.45895647793,-663408.42210286169,-1058030.1223906442,{"$f":"BI2446*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-14748059.748064097},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2446:BI2446)+Monte_Carlo!BJ2446/(1+Analise_Fundamentalista!$C$10)^10","v":-6621109.279963783},{"$f":"(BK2446+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-38.355328737782344},2.3055053367883983E-2]
["Tent2433",3037615.3828319185,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2458","v":480716.69610327564},-81612.980820944242,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2458","v":110264.44916559473},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2458","v":-32466.31472615687},{"$f":"G$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":3234158.5761000882},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2458","v":253791.50587570079},-33182.872399657208,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2458","v":117398.90307488378},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2458","v":-34566.98659067032},{"$f":"L$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":3822334.5225242563},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2458","v":369079.42467020854},-549215.60254889447,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2458","v":138749.49838443549},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2458","v":-40853.465615924477},{"$f":"Q$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":4730400.3942697151},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2458","v":471398.18865831225},-280923.76896441699,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2458","v":171711.9938076518},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2458","v":-50558.95780917407},{"$f":"V$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":4377801.7435949845},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2458","v":717594.50071652478},-532731.68795166607,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2458","v":158912.77761559567},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2458","v":-46790.350753282859},{"$f":"AA$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":5708193.1478538271},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2458","v":249594.24489894518},-297173.99015973561,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2458","v":207205.55233432326},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2458","v":-61009.697377533019},{"$f":"AF$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":7673658.1041721255},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2458","v":298763.04663419304},-917211.24398193497,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2458","v":278551.29017446795},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2458","v":-82016.76898235605},{"$f":"AK$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":8005670.6456719581},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2458","v":1288700.8959805847},-255405.27107269157,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2458","v":290603.23730755696},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2458","v":-85565.349795544942},{"$f":"AP$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":9462468.7468608264},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2458","v":1484395.5510077735},-332750.22803953558,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2458","v":343484.53395918221},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2458","v":-101135.74291146715},{"$f":"AU$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":10295018.273924084},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2458","v":1071759.3658133205},-867816.76946896629,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2458","v":373705.81066312175},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2458","v":-110034.10941419053},476901.84972176922,303440.54996025708,-82240.145110174926,311627.45569237298,296985.23962717154,98616.109695999825,-421913.67615563003,1238333.512419905,1393994.1140159531,467614.29759328545,{"$f":"BI2458*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":6518154.3077168828},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2458:BI2458)+Monte_Carlo!BJ2458/(1+Analise_Fundamentalista!$C$10)^10","v":5601178.8283508299},{"$f":"(BK2458+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":36.732142899669661},0.55497650635377682]
["Tent2440",2476091.8137007165,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2465","v":386299.96900127333},-103286.20870366314,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2465","v":89881.326472152417},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2465","v":-26464.69877944922},2898534.3981116121,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2465","v":263193.37039462978},-627645.05864991923,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2465","v":105215.8547134242},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2465","v":-30979.804271978301},4089823.2031919309,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2465","v":396802.29207854049},-709264.52281201503,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2465","v":148459.25038218696},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2465","v":-43712.409424717313},4948219.1290518157,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2465","v":284510.84426996071},-138443.85011599943,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2465","v":179618.74294529404},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2465","v":-52887.02463312335},4717008.6142565906,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2465","v":372919.02339874912},-286926.98996941041,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2465","v":171225.87655434854},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2465","v":-50415.825223295404},5899816.5975581296,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2465","v":830954.39846498985},-867110.02179708285,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2465","v":214161.42115440985},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2465","v":-63057.786566893046},6884232.4267190341,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2465","v":622903.52706585219},-342274.11856119265,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2465","v":249895.39516764507},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2465","v":-73579.31418081779},9095411.1191420574,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2465","v":659310.69059681077},-1138548.0940194353,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2465","v":330160.46160914452},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2465","v":-97212.596968927173},9381763.997183878,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2465","v":988894.58579254686},-1746152.2855686066,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2465","v":340554.9778282544},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2465","v":-100273.16306751576},11761656.139109978,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2465","v":424690.41732855362},-3819906.3882851959,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2465","v":426944.28754341701},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2465","v":-125709.67083962423},346430.38799031341,-290215.63781384355,-207715.38977600489,272798.71246613195,206802.08476039185,114948.0112554238,456945.48949148681,-246289.53878240724,-516975.88501532108,-3093981.3542528492,{"$f":"BI2465*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-43127526.245486014},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2465:BI2465)+Monte_Carlo!BJ2465/(1+Analise_Fundamentalista!$C$10)^10","v":-21760255.597156271},{"$f":"(BK2465+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-131.36248170565489},1.7763702822510756E-6]
["Tent2452",2199992.8344426039,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2477","v":181048.74736541958},-126743.94531770886,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2477","v":79859.023439601791},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2477","v":-23513.727301352596},3454621.5402991907,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2477","v":462181.51118926256},-199695.33819187485,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2477","v":125401.63687924224},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2477","v":-36923.315183685474},3628846.2406818769,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2477","v":194770.16645168263},-72692.42498682985,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2477","v":131725.93676503879},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2477","v":-38785.444927847253},3890664.5366810802,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2477","v":435422.2283923038},-90050.658697713967,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2477","v":141229.85564594477},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2477","v":-41583.783139794141},5323831.3638391951,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2477","v":643211.41311633913},-704947.13176171773,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2477","v":193253.3447460251},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2477","v":-56901.603008820544},5260260.5483442647,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2477","v":517377.5183382135},-852346.15893725108,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2477","v":190945.74484605977},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2477","v":-56222.152241313335},7213653.6763236551,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2477","v":414613.27886747522},-105745.74975233691,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2477","v":261853.27924881919},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2477","v":-77100.199026079747},8573103.2172708157,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2477","v":988158.71371929161},-49947.568640268648,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2477","v":311200.85486624675},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2477","v":-91630.121708250401},11015297.864239369,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2477","v":1272733.1189539251},-1672778.9237709721,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2477","v":399851.72522498836},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2477","v":-117732.52442820789},11976146.350234872,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2477","v":1653063.8434521423},-1756606.0567991661,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2477","v":434730.21235627116},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2477","v":-128002.16209425058},110650.09818595991,350964.49469294451,215018.23330204433,445017.64220074046,74616.023091825962,-200245.04799429115,493620.60933787783,1157781.8782370193,-117926.6040202665,203185.83691499676,{"$f":"BI2477*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2832241.5395999295},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2477:BI2477)+Monte_Carlo!BJ2477/(1+Analise_Fundamentalista!$C$10)^10","v":3143706.4388349941},{"$f":"(BK2477+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":21.634692511303978},0.38569702507548898]
["Tent2458",2504124.7614857382,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2483","v":154167.1328164213},-119511.69626243529,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2483","v":90898.913347526206},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2483","v":-26764.317523360747},3265556.4141325257,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2483","v":238854.50570359154},-42240.08607070869,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2483","v":118538.63437042708},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2483","v":-34902.56959339125},3027100.7706589503,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2483","v":458093.79747233284},-365394.49566310819,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2483","v":109882.77216790935},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2483","v":-32353.933576798583},4382783.0246198168,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2483","v":252604.0563972044},-563681.39053462655,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2483","v":159093.59649459083},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2483","v":-46843.591146522136},5057167.7370577855,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2483","v":231617.46588956748},-214450.90431405435,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2483","v":183573.54193565765},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2483","v":-54051.477452426916},5870948.1484014951,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2483","v":242811.17646128239},-1181361.4074331669,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2483","v":213113.50585133629},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2483","v":-62749.237906890681},5958648.5804240424,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2483","v":362329.39176583954},-342472.85628445999,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2483","v":216297.00297319226},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2483","v":-63686.588252084628},10011704.284896845,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2483","v":677676.05511465075},-2140.4150224363743,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2483","v":363421.60512559518},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2483","v":-107006.02324302227},11315171.888706587,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2483","v":588784.18382232438},-1210437.2641026031,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2483","v":410737.05465603748},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2483","v":-120937.6057928787},10654192.785644479,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2483","v":1105278.6735910515},-1700719.3476571986,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2483","v":386743.72846963757},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2483","v":-113872.99988236318},98790.032378151474,280250.48440991866,170228.14040033543,-198827.32878935346,146688.62605874386,-788185.96302743885,172466.95020248718,931951.22197478719,-331853.63141711993,-322569.94547887269,{"$f":"BI2483*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4496356.699280927},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2483:BI2483)+Monte_Carlo!BJ2483/(1+Analise_Fundamentalista!$C$10)^10","v":-1924074.5973712008},{"$f":"(BK2483+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-9.4991558686964801},0.12003474280246762]
["Tent2470",2471758.3048169655,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2495","v":154590.26192409603},-113694.67871499955,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2495","v":89724.021510924722},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2495","v":-26418.381834886841},2494945.2892473233,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2495","v":334000.26801825839},-105797.33937028966,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2495","v":90565.701494662833},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2495","v":-26666.206473358572},3732681.7692206176,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2495","v":224735.28229957557},-320365.90669323591,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2495","v":135495.13263586973},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2495","v":-39895.248679944634},4345773.4231286347,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2495","v":482370.51038862712},-789572.70831197756,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2495","v":157750.16001302455},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2495","v":-46448.029095877602},4831539.1202792209,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2495","v":640519.9789315766},-363755.77055085043,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2495","v":175383.29662491346},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2495","v":-51639.937885909763},5956966.3632971812,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2495","v":794326.25658381777},-6601.4685747251524,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2495","v":216235.93903931879},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2495","v":-63668.608559531356},7808236.6073529227,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2495","v":1277748.5504821145},-388150.54842957028,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2495","v":283436.4460130345},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2495","v":-83455.156496567753},9324653.7556315046,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2495","v":1519494.2749032681},-177744.12038518922,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2495","v":338481.89465845044},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2495","v":-99662.763513047612},10576843.59959585,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2495","v":1125136.0578061121},-831979.2733060366,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2495","v":383935.97820564342},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2495","v":-113046.28461345192},11766770.526914945,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2495","v":871103.81584974355},-966896.65236099681,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2495","v":427129.93815518345},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2495","v":-125764.33389046541},104201.22288513437,292102.42366927303,-30.740437735250453,-195900.06700620349,400507.56711972988,940292.11848887999,1089579.2915690111,1580569.2856634816,564046.47809226695,205572.76775346478,{"$f":"BI2495*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2865513.3698392063},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2495:BI2495)+Monte_Carlo!BJ2495/(1+Analise_Fundamentalista!$C$10)^10","v":4346303.4175455635},{"$f":"(BK2495+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":29.022831763952251},0.46783449271210287]
["Tent2473",2312236.845913698,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2498","v":333355.29323769826},-313348.73521595285,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2498","v":83933.444502566796},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2498","v":-24713.401698296664},3016360.0034816465,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2498","v":404888.1575098497},-250309.95328985713,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2498","v":109492.88581721635},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2498","v":-32239.135261794785},3720961.9492373145,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2498","v":433717.98578593502},-39694.630761596163,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2498","v":135069.70698715773},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2498","v":-39769.986157815489},4384943.2961882614,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2498","v":647690.40552286594},-689674.5451359346,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2498","v":159172.01364901036},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2498","v":-46866.680329251285},4827861.4926930023,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2498","v":495668.91577310249},-145231.4601869786,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2498","v":175249.7999411916},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2498","v":-51600.631061439955},5680592.8775180578,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2498","v":752903.20172836212},-202272.67383837208,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2498","v":206203.67150945141},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2498","v":-60714.703130297967},6932449.4023018098,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2498","v":578473.03585555207},-435130.23081116535,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2498","v":251645.65567893768},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2498","v":-74094.661684409366},8918432.8285890967,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2498","v":1010944.666996191},-175756.43029446664,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2498","v":323736.20729690243},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2498","v":-95321.036597833416},10061404.97066134,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2498","v":1049517.9371216942},-1456960.2579198419,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2498","v":365225.72383329849},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2498","v":-107537.22877854059},14557493.262283573,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2498","v":670119.0612625638},-711002.57737295819,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2498","v":528432.26462103229},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2498","v":-155591.83711947862},{"$f":"SUM(C2498:F2498)","v":79226.60082601555},{"$f":"SUM(H2498:K2498)","v":231831.95477541414},{"$f":"SUM(M2498:P2498)","v":489323.07585368113},{"$f":"SUM(R2498:U2498)","v":70321.193706690421},{"$f":"SUM(W2498:Z2498)","v":474086.62446587544},{"$f":"SUM(AB2498:AE2498)","v":696119.49626914354},{"$f":"SUM(AG2498:AJ2498)","v":320893.79903891502},{"$f":"SUM(AL2498:AO2498)","v":1063603.4074007934},{"$f":"SUM(AQ2498:AT2498)","v":-149753.82574338981},{"$f":"SUM(AV2498:AY2498)","v":331956.91139115929},{"$f":"BI2498*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":4627203.1952338368},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2498:BI2498)+Monte_Carlo!BJ2498/(1+Analise_Fundamentalista!$C$10)^10","v":4544858.5521557424},{"$f":"(BK2498+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":30.242652709620348},{"$f":"_xlfn.NORM.DIST(BL2498,$H$7,$H$8,$C$6)","v":0.48162752281391374}]
["Tent2489",2252207.8367993236,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2514","v":99264.51548574811},-252016.98482066588,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2514","v":81754.411020789354},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2514","v":-24071.806085625754},2890529.6095650773,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2514","v":139817.61275176739},-145039.76674746844,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2514","v":104925.28349602806},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2514","v":-30894.248350140086},3800463.3956954633,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2514","v":396381.96624787641},-340232.31800242915,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2514","v":137955.58360311139},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2514","v":-40619.704985446864},4202826.2538074674,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2514","v":453900.10655399639},-61343.732738496044,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2514","v":152561.2243189062},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2514","v":-44920.196502381994},5067125.7829012163,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2514","v":392612.91173099732},-627001.92059213261,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2514","v":183935.01575683244},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2514","v":-54157.90996927469},6249675.5241915295,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2514","v":1026565.6682568718},-261953.45448317679,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2514","v":226861.18625598546},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2514","v":-66797.111198323473},6960628.9562091222,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2514","v":340015.97347214282},-671337.64837273199,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2514","v":252668.56430880682},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2514","v":-74395.84736814283},9225581.0149182044,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2514","v":1482102.8279661904},-1306164.3846349602,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2514","v":334885.58643463132},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2514","v":-98603.864878625289},10107566.429750962,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2514","v":624595.55878756719},-1738206.2889864845,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2514","v":366901.36976529},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2514","v":-108030.60673135603},12577014.320404844,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2514","v":868531.30869745126},-1460382.2851440697,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2514","v":456541.52399450535},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2514","v":-134424.29464554758},-95069.86439975418,68808.88115018692,153485.52686311177,500197.40163202462,-104611.90307357753,924676.28883135703,-153048.95795992517,412220.1648872362,-854739.96716498339,-269733.74709766067,{"$f":"BI2514*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3759864.04742146},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2514:BI2514)+Monte_Carlo!BJ2514/(1+Analise_Fundamentalista!$C$10)^10","v":-1230436.7641852014},{"$f":"(BK2514+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-5.2378006572622242},0.14599126753036112]
["Tent2492",2444243.1433432722,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2517","v":131517.56240658925},-193096.95476033085,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2517","v":88725.230110029617},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2517","v":-26124.297239057221},3044361.5406100317,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2517","v":162816.59992144423},-378695.09882771823,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2517","v":110509.33249598343},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2517","v":-32538.418285697164},3900863.0967491302,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2517","v":477522.01584028971},-38140.51753963688,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2517","v":141600.0600551473},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2517","v":-41692.786294964571},3753968.9305085223,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2517","v":508921.4696699449},-41249.382740455265,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2517","v":136267.84965823404},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2517","v":-40122.767832601567},4493922.1451564832,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2517","v":611322.4745679039},-561272.06227666745,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2517","v":163127.9103764554},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2517","v":-48031.456366762017},6397092.2364455629,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2517","v":344457.14292454242},-572855.6885604891,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2517","v":232212.36490301348},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2517","v":-68372.714680905527},7080992.1821503406,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2517","v":1153422.4282322864},-58901.908097010019,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2517","v":257037.71021293028},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2517","v":-75682.300681800989},9160969.189335309,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2517","v":1184761.2081755528},-1943362.6567025539,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2517","v":332540.19820748863},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2517","v":-97913.287698821121},10697940.215533014,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2517","v":453957.71025793965},-2258119.0717434078,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2517","v":388331.74592778354},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2517","v":-114340.57646735451},13267128.832806086,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2517","v":1928862.7367152108},-475562.74150139012,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2517","v":481592.45605166518},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2517","v":-141800.30251123686},1021.5405172307983,-137907.58469598775,539288.7720608355,563817.16875512211,165146.86630092983,-64558.89541383872,1275875.9296664055,-523974.53801833355,-1530170.1920250391,1793092.1487542489,{"$f":"BI2517*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":24994212.909420788},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2517:BI2517)+Monte_Carlo!BJ2517/(1+Analise_Fundamentalista!$C$10)^10","v":13214456.392145213},{"$f":"(BK2517+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":83.504216841419463},0.92876594558646686]
["Tent2507",2276882.4979363093,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2532","v":211296.30952445636},-68416.398981290782,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2532","v":82650.093184500598},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2532","v":-24335.531150610055},2915370.0491077281,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2532","v":133084.90601354587},-310990.33701766602,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2532","v":105826.98336187747},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2532","v":-31159.745270087831},3470142.3577527255,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2532","v":459808.38175036648},-290128.03206227231,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2532","v":125965.03749828911},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2532","v":-37089.203119038211},4204741.6797309285,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2532","v":314514.34800734097},-200644.3935622907,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2532","v":152630.75365614935},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2532","v":-44940.668752166217},3856194.802107784,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2532","v":610944.39598577737},-98973.12362676418,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2532","v":139978.61550636354},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2532","v":-41215.367422153016},5555578.4999033865,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2532","v":523612.81193640002},-442590.89958770567,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2532","v":201665.69031427777},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2532","v":-59378.537876503186},7286916.2586055165,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2532","v":394365.14347318211},-644733.28919669974,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2532","v":264512.68712692498},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2532","v":-77883.236295201146},7775179.2441450795,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2532","v":1282609.9142214495},-491200.16231722047,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2532","v":282236.47449406568},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2532","v":-83101.836334973719},10558270.875321666,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2532","v":392389.93137224321},-2031132.2349786835,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2532","v":383261.79436289234},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2532","v":-112847.77761516116},12962916.208998753,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2532","v":1498793.8979343129},-266649.9172239388,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2532","v":470549.63687748008},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2532","v":-138548.8497947343},201194.47257705609,-103238.19291233052,258556.18406734505,221560.03934903338,610734.52044322377,223309.06478646892,-63738.694891793799,990544.3900633211,-1368328.2868587091,1564144.7677931199,{"$f":"BI2532*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":21802876.876427539},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2532:BI2532)+Monte_Carlo!BJ2532/(1+Analise_Fundamentalista!$C$10)^10","v":11940271.615783859},{"$f":"(BK2532+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":75.676278863847173},0.89331151859374325]
["Tent2510",2449362.8005344663,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2535","v":400591.36334339867},-116678.77257333038,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2535","v":88911.071998800093},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2535","v":-26179.016609586739},3123406.9117151592,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2535","v":419590.74596225005},-566388.93134328572,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2535","v":113378.65372514813},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2535","v":-33383.262537688148},3302364.7450099485,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2535","v":517615.59560107481},-287729.79121694283,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2535","v":119874.7647942598},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2535","v":-35295.980445062938},3820060.6519749658,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2535","v":215027.07672389314},-292753.16770844709,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2535","v":138666.95762400597},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2535","v":-40829.162276760129},4988480.7668659892,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2535","v":528479.92065809714},-413333.82529335382,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2535","v":181080.2272863253},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2535","v":-53317.344749374162},5887798.5591899548,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2535","v":964821.11428653263},-1082164.3316458999,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2535","v":213725.17027544495},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2535","v":-62929.336659028661},7020669.0461476427,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2535","v":619138.1264352306},-327197.90263178403,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2535","v":254848.00002089218},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2535","v":-75037.561413689138},8158505.6049802322,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2535","v":465708.01740581519},-179874.01098956101,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2535","v":296151.09655814513},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2535","v":-87198.864004784904},11499259.255117901,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2535","v":1272226.7380007296},-449160.00258009095,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2535","v":417419.36610679288},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2535","v":-122905.1486255882},13049522.43241935,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2535","v":1225818.0145999093},-909103.8474882564,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2535","v":473693.41458342574},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2535","v":-139474.50513698359},346644.64615928166,-66802.794193575683,314464.58873332886,20111.704362691897,242908.97790169445,33452.616257048998,471750.66241064959,494786.23896961444,1117580.9529018432,650933.07655809505,{"$f":"BI2535*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":9073465.5865737908},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2535:BI2535)+Monte_Carlo!BJ2535/(1+Analise_Fundamentalista!$C$10)^10","v":6463381.2267897818},{"$f":"(BK2535+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":42.02907237513228},0.61358982973203946]
["Tent2522",2827499.1093248692,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2547","v":124315.19745596148},-173896.59427615031,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2547","v":102637.29686384981},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2547","v":-30220.572522149672},2881039.5908197644,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2547","v":399138.82817114063},-99897.390984591882,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2547","v":104580.79890609701},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2547","v":-30792.818150291932},3142171.2399740308,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2547","v":458186.28330540599},-310702.34899382328,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2547","v":114059.79273014552},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2547","v":-33583.817417124359},3878669.2862807796,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2547","v":312358.14409462875},-330066.46475594555,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2547","v":140794.43196279256},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2547","v":-41455.576791842293},4505423.066928938,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2547","v":572114.5778899499},-143589.40705484466,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2547","v":163545.3900914001},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2547","v":-48154.379284526978},5930492.4216380557,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2547","v":971385.02987197635},-272357.95702249027,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2547","v":215274.94357860839},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2547","v":-63385.652617576066},6555335.4072058545,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2547","v":349444.49007181515},-578522.17798767309,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2547","v":237956.54046806929},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2547","v":-70064.032355356772},7221174.105966934,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2547","v":391405.21957860579},-1152954.7629056289,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2547","v":262126.26839576371},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2547","v":-77180.578075071448},11134646.147632448,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2547","v":1533428.5854368655},-1861690.8378489567,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2547","v":404184.02904514101},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2547","v":-119008.1299418506},11532893.980006853,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2547","v":1240829.2638252177},-557032.62930520764,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2547","v":418640.2956667621},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2547","v":-123264.6396823376},22835.327521511306,373029.41794235382,227959.90962460387,81630.534509633464,543916.18164197844,850916.36381051829,-61185.179803145424,-576603.85300633078,-43086.353308800826,979172.29050443461,{"$f":"BI2547*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":13648847.172118917},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2547:BI2547)+Monte_Carlo!BJ2547/(1+Analise_Fundamentalista!$C$10)^10","v":8076906.528700579},{"$f":"(BK2547+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":51.941744558102513},0.71573803192528918]
["Tent2534",2673796.9470315655,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2559","v":248602.97081456456},-12998.014571415551,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2559","v":97057.958427318794},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2559","v":-28577.7895670367},3095952.165488149,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2559","v":314336.48540345894},-135799.66949775149,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2559","v":112382.05537803279},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2559","v":-33089.823665614131},3747691.6029672907,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2559","v":421017.17592647526},-421252.71707992669,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2559","v":136039.98471276468},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2559","v":-40055.675174082433},3932178.5478210286,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2559","v":152772.29566998236},-529078.24867818493,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2559","v":142736.8007308532},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2559","v":-42027.48873821595},5562043.1723504402,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2559","v":754363.17607372254},-235279.95279008374,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2559","v":201900.35581881765},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2559","v":-59447.632894738148},5794892.0006668679,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2559","v":249867.29592388164},-687714.72742895572,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2559","v":210352.69245704889},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2559","v":-61936.34275131327},6844807.2131933747,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2559","v":476676.08658912074},-903560.53415621514,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2559","v":248464.27275589656},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2559","v":-73157.933844879182},9198854.9427127056,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2559","v":329390.56143713574},-1092198.6045297941,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2559","v":333915.43871719652},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2559","v":-98318.214142023877},10531093.59572731,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2559","v":366764.45590913435},-713946.23835510283,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2559","v":382275.26796418236},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2559","v":-112557.30433217149},11739052.141152836,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2559","v":740105.94544540835},-1042620.7970802736,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2559","v":426123.76977880101},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2559","v":-125468.07721460717},304085.12510343106,257829.04761812615,95748.768385230826,-275596.64101556537,661535.94620771834,-289431.08179933846,-251578.10865607703,-527210.81851748563,-77463.818813957609,-1859.1590706714342,{"$f":"BI2559*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-25915.130840947866},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2559:BI2559)+Monte_Carlo!BJ2559/(1+Analise_Fundamentalista!$C$10)^10","v":154296.96522096571},{"$f":"(BK2559+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":3.2692934081669414},0.20834859712505752]
["Tent2541",2322341.3510938399,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2566","v":286170.91327583027},-67115.70482559783,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2566","v":84300.234749968207},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2566","v":-24821.399586108495},2807849.4616176342,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2566","v":286266.63820373657},-531093.78936890024,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2566","v":101924.02105119037},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2566","v":-30010.555266401367},3771386.2898699385,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2566","v":613424.45735549706},-172581.66797092868,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2566","v":136900.09413090831},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2566","v":-40308.926183629905},4828659.1619924325,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2566","v":211834.17043635115},-278242.92046524823,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2566","v":175278.75507699157},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2566","v":-51609.156624837167},5123504.0314643886,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2566","v":386781.43607687543},-197803.59295280676,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2566","v":185981.52781950959},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2566","v":-54760.485914835976},6407627.7392713223,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2566","v":408242.37301294296},-908521.91852645529,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2566","v":232594.80022459192},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2566","v":-68485.319111496909},7458011.9001384592,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2566","v":851924.12835188},-988947.36571727006,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2566","v":270723.40319548652},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2566","v":-79711.922368387794},8167641.4303086167,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2566","v":744059.68317868491},-111031.9340418767,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2566","v":296482.72404238844},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2566","v":-87296.50855256764},10007088.801682059,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2566","v":898883.21871185582},-351584.37039201829,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2566","v":363254.06458797876},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2566","v":-106956.69253067749},12009718.097058956,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2566","v":604226.22899465356},-1282691.3432181885,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2566","v":435948.85583299509},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2566","v":-128360.98003560609},278534.04361409217,-172913.68538037466,537433.95733184682,57260.848423257325,320198.88502874225,-336170.06440041732,53988.243461708669,842213.96462662902,803596.22037713882,-370877.23842614592,{"$f":"BI2566*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-5169720.1769141052},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2566:BI2566)+Monte_Carlo!BJ2566/(1+Analise_Fundamentalista!$C$10)^10","v":-1136689.4221370763},{"$f":"(BK2566+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-4.6618650530003336},0.14976897209536999]
["Tent2548",2590216.9490142581,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2573","v":317475.07449136634},-309799.81481632026,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2573","v":94024.031717990627},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2573","v":-27684.478802356651},3043685.1339163915,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2573","v":238333.50650653025},-63826.720484833648,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2573","v":110484.77915328321},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2573","v":-32531.188788268781},3640762.7978641344,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2573","v":584004.77547950915},-107798.14865661509,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2573","v":132158.50391000332},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2573","v":-38912.810195391663},3957764.8013896164,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2573","v":380276.91755884903},-314568.88141424529,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2573","v":143665.57340296198},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2573","v":-42300.956987592079},4591435.2226008633,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2573","v":256107.35218248269},-358217.5226719809,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2573","v":166667.60333153335},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2573","v":-49073.685175622559},5634940.9351077694,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2573","v":424642.882111724},-98961.169762429447,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2573","v":204546.52086699021},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2573","v":-60226.770938971291},6623384.2832218511,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2573","v":626770.4963510104},-163507.52087153078,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2573","v":240426.69250662212},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2573","v":-70791.345048722476},8096414.9578978941,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2573","v":911566.03829801758},-632005.96094661485,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2573","v":293897.22628952458},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2573","v":-86535.233414447765},11418460.942225916,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2573","v":1049130.3707619223},-15445.375523905057,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2573","v":414486.41366162908},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2573","v":-122041.56876932344},12993886.686028212,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2573","v":2086556.3280810732},-1698816.8513402191,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2573","v":471673.85510778986},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2573","v":-138879.86512344924},74014.812590680056,252460.37638671102,569452.32053750579,167072.65255997365,15483.747666412579,470001.46227731346,632898.32293737924,486922.07022647955,1326129.8401303228,720533.46672519471,{"$f":"BI2573*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":10043637.126069872},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2573:BI2573)+Monte_Carlo!BJ2573/(1+Analise_Fundamentalista!$C$10)^10","v":7612992.7967879307},{"$f":"(BK2573+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":49.091696442846718},0.68767821334109458]
["Tent2559",2573633.9983600457,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2584","v":283551.72495138593},-55428.459037126464,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2584","v":93422.076009653945},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2584","v":-27507.238688920675},3315718.1970453043,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2584","v":243170.92633427359},-89971.856232170932,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2584","v":120359.49075445197},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2584","v":-35438.703377963131},3064312.9260527552,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2584","v":173250.11346691925},-254673.0714404812,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2584","v":111233.56129017707},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2584","v":-32751.660542326255},4482682.6500931615,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2584","v":444225.81837133312},-464737.86204305652,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2584","v":162719.9203659159},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2584","v":-47911.327601892292},4933261.0933533562,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2584","v":723164.40609723399},-359804.01136713236,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2584","v":179075.77112068067},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2584","v":-52727.151761325295},5460606.2006192561,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2584","v":342455.56050567754},-79560.713346862845,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2584","v":198218.2267789859},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2584","v":-58363.465140088898},7172279.6353964237,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2584","v":618481.86593636428},-554112.53885832569,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2584","v":260351.41503704965},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2584","v":-76657.989442263352},7691818.7806137362,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2584","v":653807.2659701939},-45234.414743986068,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2584","v":279210.51681508432},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2584","v":-82210.871975225265},9269089.8651629947,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2584","v":1068430.1490919343},-1003950.7096050228,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2584","v":336464.94352940528},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2584","v":-99068.891502273633},10766867.941110818,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2584","v":850468.50810279034},-1947829.215518703,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2584","v":390833.79991922341},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2584","v":-115077.28238628518},294038.10323499277,238119.85747859147,-2941.057225711138,94296.549092300207,489709.01408945699,402749.60879771167,248062.75267282492,805572.49606606679,301875.49151404318,-821604.18988297449,{"$f":"BI2584*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-11452478.927797541},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2584:BI2584)+Monte_Carlo!BJ2584/(1+Analise_Fundamentalista!$C$10)^10","v":-3943384.4892228153},{"$f":"(BK2584+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-21.904760522090847},6.3361089305957741E-2]
["Tent2562",{"$f":"B$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":2148881.7530410164},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2587","v":101039.60437456271},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*B2587)","v":-94699.905362815916},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2587","v":78003.707829582127},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2587","v":-22967.447326555015},2675925.6742778872,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2587","v":202801.72336630095},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*G2587)","v":-389351.58894856938},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2587","v":97135.230533117996},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2587","v":-28600.541601127599},3569537.3035356994,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2587","v":166125.73712376718},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*L2587)","v":-467192.51837687433},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2587","v":129573.04166120791},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2587","v":-38151.54551110592},4047856.2641332983,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2587","v":189675.20379786179},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*Q2587)","v":-157335.132151447},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2587","v":146935.864161331},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2587","v":-43263.862890724995},4564214.253376889,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2587","v":495831.93327708426},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*V2587)","v":-443532.14182871766},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2587","v":165679.49101349627},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2587","v":-48782.744933822534},5395352.7776222806,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2587","v":682103.92687003722},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AA2587)","v":-537085.19380686001},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2587","v":195849.54877465504},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2587","v":-57666.030507662268},6725117.3498200867,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2587","v":1027043.7993658464},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AF2587)","v":-30892.434029771364},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2587","v":244119.56969370143},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2587","v":-71878.677492751696},8873071.3969567101,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2587","v":436054.40551603155},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AK2587)","v":-195170.95037635756},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2587","v":322089.60210107121},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2587","v":-94836.209412624361},9611000.8350550458,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2587","v":710265.99678710627},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AP2587)","v":-2756312.1841871538},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2587","v":348876.20038960513},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2587","v":-102723.26763546663},11555257.111776378,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2587","v":1311675.9925250278},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AU2587)","v":-1029164.0774843686},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2587","v":419452.0700672082},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2587","v":-123503.65890721887},61375.959514773902,-118015.17665027802,-209645.28510300512,136012.07291702079,169196.53752804032,283202.25133016997,1168392.2575370248,468136.84782812081,-1799893.2546459092,578460.32620064868,{"$f":"BI2587*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":8063255.7354940306},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2587:BI2587)+Monte_Carlo!BJ2587/(1+Analise_Fundamentalista!$C$10)^10","v":4322106.9605416888},{"$f":"(BK2587+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":28.87418113790709},0.46615594140230288]
["Tent2574",2987270.1404641205,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2599","v":273508.38494453538},-269686.40182433883,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2599","v":108436.93326309814},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2599","v":-31928.220109927432},3110557.6869084174,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2599","v":228994.92987972821},-32006.340192677406,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2599","v":112912.2310491478},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2599","v":-33245.928832137215},3499244.2512743021,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2599","v":246067.75475589072},-257106.30704731753,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2599","v":127021.4267557865},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2599","v":-37400.246854047793},4166550.5459368168,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2599","v":309343.80710840604},-580199.20493281865,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2599","v":151244.42793676505},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2599","v":-44532.478374768129},5123831.6458429284,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2599","v":702669.34607161407},-375513.28746783209,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2599","v":185993.42011475953},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2599","v":-54763.987487675848},5481256.8557859147,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2599","v":270894.31597188773},-388742.72104241524,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2599","v":198967.83883643389},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2599","v":-58584.181256333024},7141115.1261608452,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2599","v":1171750.403590935},-184471.58440882078,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2599","v":259220.15350084635},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2599","v":-76324.900279347261},8635561.1073087659,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2599","v":419781.21991605475},-555120.62229532795,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2599","v":313468.05593455955},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2599","v":-92297.677425331771},9397164.7498743664,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2599","v":984423.90349227167},-1417136.2009868037,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2599","v":341114.02013550303},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2599","v":-100437.76773955392},12292030.474817503,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2599","v":1490462.4641918661},-1708085.5532389451,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2599","v":446196.70320765331},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2599","v":-131378.36089270911},80330.69627336727,276654.89190406143,78582.627610311902,-164143.44826241571,458385.49123086565,22535.252509573351,1170174.0724036132,85830.976129954579,-192036.04509858298,97195.253267865221,{"$f":"BI2599*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1354820.9754026695},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2599:BI2599)+Monte_Carlo!BJ2599/(1+Analise_Fundamentalista!$C$10)^10","v":1917954.2842241323},{"$f":"(BK2599+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":14.104299729834814},0.30697977723743208]
["Tent2581",2517291.4856290682,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2606","v":128131.18448769589},-47524.404969844414,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2606","v":91376.861146047726},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2606","v":-26905.044691245745},2619354.6705511045,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2606","v":141022.39673683024},-222143.65943205415,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2606","v":95081.721520774532},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2606","v":-27995.905470513841},3484132.83730473,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2606","v":211553.18953485522},-193531.50756748361,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2606","v":126472.88734988096},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2606","v":-37238.734661073584},4174090.3384490465,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2606","v":584873.4090542054},-335751.99247224338,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2606","v":151518.11994954673},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2606","v":-44613.064375897658},4892266.2836504159,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2606","v":700615.20358093421},-544987.3934626464,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2606","v":177587.67287885226},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2606","v":-52288.995435979807},6067854.3825278999,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2606","v":264765.16814549325},-19744.143127335759,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2606","v":220261.13802555122},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2606","v":-64853.789985742173},7257326.2934784489,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2606","v":1176699.9722796252},-134419.09518061025,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2606","v":263438.58102909388},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2606","v":-77566.976005639488},7729781.9480245328,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2606","v":728159.36211347219},-262184.17472048948,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2606","v":280588.56742899388},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2606","v":-82616.625826791438},11108725.585405644,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2606","v":1033117.5139385067},-644996.38699540531,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2606","v":403243.12107761006},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2606","v":-118731.08857055302},10582760.727563918,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2606","v":875479.22260600736},-748739.75506925699,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2606","v":384150.76802390965},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2606","v":-113109.52742555118},145078.59597265345,-14035.446644963216,107255.83465617897,356026.47215561115,280926.48756116023,400428.37305796653,1228152.4821224695,663947.12899518525,672633.15945015848,397780.70813510881,{"$f":"BI2606*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":5544732.1640978884},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2606:BI2606)+Monte_Carlo!BJ2606/(1+Analise_Fundamentalista!$C$10)^10","v":5184756.059455188},{"$f":"(BK2606+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":34.173854912057138},0.52614566471019109]
["Tent2589",2461173.2517379895,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2614","v":232897.07449749988},-335223.27414322022,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2614","v":89339.787531291076},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2614","v":-26305.247806596948},3069260.3176833349,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2614","v":164519.19955957952},-255409.23641750988,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2614","v":111413.14999519729},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2614","v":-32804.538722579018},3543844.3250766508,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2614","v":401494.04766262328},-377676.3829022483,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2614","v":128640.39491033148},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2614","v":-37876.9365762097},4306664.341935412,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2614","v":145714.91228125364},-786673.62639227847,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2614","v":156330.51310199167},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2614","v":-46030.027611606005},5218230.3127355445,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2614","v":432753.41974221339},-349995.48199193168,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2614","v":189420.06098104879},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2614","v":-55772.929187927599},5424861.8566875784,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2614","v":604721.90024130803},-400233.25613387668,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2614","v":196920.71873478527},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2614","v":-57981.42627949953},7483710.9644254036,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2614","v":1022084.5873835983},-1207906.008191359,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2614","v":271656.27085993369},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2614","v":-79986.596349176572},8859376.7261191625,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2614","v":1099793.9628744393},-86628.999125520364,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2614","v":321592.49000948097},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2614","v":-94689.839501543509},9623228.5132329948,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2614","v":1420365.7003398263},-270062.64242018614,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2614","v":349320.06112539349},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2614","v":-102853.95819304649},10616651.52206818,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2614","v":1093456.7238058532},-919835.43591882265,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2614","v":385380.99282752286},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2614","v":-113471.75537808053},-39291.659921026207,-12281.425585312085,114581.12309449675,-530658.22862063919,216405.0695434029,343427.93656271708,5848.2537029964442,1240067.6142568565,1396769.1608519871,445530.52533647278,{"$f":"BI2614*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":6210324.8935881024},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2614:BI2614)+Monte_Carlo!BJ2614/(1+Analise_Fundamentalista!$C$10)^10","v":4582810.6710264375},{"$f":"(BK2614+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":30.475811069497816},0.48426695823426796]
["Tent2599",2759741.4564409941,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2624","v":201405.73245592962},-183571.93795331632,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2624","v":100177.71613015313},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2624","v":-29496.372448609516},3169738.6235396182,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2624","v":502762.01409211813},-130959.20595733498,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2624","v":115060.47977596971},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2624","v":-33878.460167511883},2970870.4737659199,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2624","v":102704.01501582644},-97736.967456589366,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2624","v":107841.63070267635},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2624","v":-31752.93895239936},4230802.790414704,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2624","v":638303.5120692465},-105570.06515243168,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2624","v":153576.76348689728},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2624","v":-45219.212318397389},4424034.5780059928,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2624","v":498192.1422570665},-75722.083906510408,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2624","v":160591.01444850944},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2624","v":-47284.491572148065},6493187.6655496722,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2624","v":321588.38547828671},-321744.69208947767,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2624","v":235700.5976850116},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2624","v":-69399.791532923075},7350119.9148298614,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2624","v":869763.03453839035},-921935.71795579942,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2624","v":266806.95926493732},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2624","v":-78558.762830397434},7754242.7048807926,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2624","v":979501.71206448064},-133092.20191379005,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2624","v":281476.48493697494},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2624","v":-82878.064662999517},10240963.805020643,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2624","v":888240.09737574996},-1040358.6513112406,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2624","v":371743.65104532969},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2624","v":-109456.37024099137},12670839.393772718,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2624","v":451022.18422515545},-1417187.4224505515,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2624","v":459947.34360264317},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2624","v":-135427.10572504846},88515.138184156924,452984.82774324098,81055.739309514072,641090.99808531464,535776.58122691745,166144.49954089755,136075.51301713081,1045007.930424666,110168.72686884766,-641645.00034780125,{"$f":"BI2624*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-8943997.5308019258},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2624:BI2624)+Monte_Carlo!BJ2624/(1+Analise_Fundamentalista!$C$10)^10","v":-2351078.7479142984},{"$f":"(BK2624+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-12.122450439961533},0.10577407412753781]
["Tent2611",2394515.4119754806,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2636","v":131058.48843158023},-303345.37920104916,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2636","v":86920.129655734359},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2636","v":-25592.802637624383},3102453.5828669872,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2636","v":159407.22742787283},-214842.89803690737,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2636","v":112618.05471163007},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2636","v":-33159.311417085381},2905063.1628119065,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2636","v":478987.47978542501},-251223.65896096471,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2636","v":105452.84674588441},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2636","v":-31049.58431415572},3249871.7044880888,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2636","v":518138.37191339105},-142589.33287811279,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2636","v":117969.28451822369},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2636","v":-34734.92996311326},4502211.9722295152,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2636","v":655147.85510927998},-1259893.951354401,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2636","v":163428.82839953763},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2636","v":-48120.058806787711},5097579.3075373173,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2636","v":489956.49977478333},-19791.458087369818,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2636","v":185040.46878361425},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2636","v":-54483.400062900262},6537294.9565626197,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2636","v":412818.59162685554},-463976.52479348233,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2636","v":237301.67798478118},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2636","v":-69871.214346962661},8407025.7807197198,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2636","v":518372.97547104128},-1363584.7455374508,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2636","v":305172.29800429533},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2636","v":-89855.070674977571},10839411.4758319,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2636","v":982914.35324861878},-1838175.3228006759,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2636","v":393467.10660503828},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2636","v":-115852.63440843842},11130032.449205894,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2636","v":1120825.307274828},-1292268.7343542718,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2636","v":404016.55329475622},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2636","v":-118958.81830548786},-110959.56375135893,24023.072685510153,302167.08325618895,458783.3935903887,-489437.32665237109,600722.11040812754,116272.53047119174,-629894.54273709178,-577646.49735545728,113614.30790982454,{"$f":"BI2636*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1583688.9383669028},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2636:BI2636)+Monte_Carlo!BJ2636/(1+Analise_Fundamentalista!$C$10)^10","v":779464.79823336704},{"$f":"(BK2636+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":7.1100040438483241},0.24100263117879617]
["Tent2614",2549201.7208777778,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2639","v":285754.20572807634},-225761.05313981781,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2639","v":92535.19229367419},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2639","v":-27246.10424290118},2780619.4140400514,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2639","v":313897.78810237546},-510381.66035978979,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2639","v":100935.57919187377},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2639","v":-29719.517994316633},3408860.4529173942,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2639","v":128560.02674762894},-14658.47506931128,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2639","v":123740.52430985952},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2639","v":-36434.216440788179},4419625.9407886462,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2639","v":620439.37403583759},-78986.10004891055,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2639","v":160430.98235323853},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2639","v":-47237.371648993612},6135058.8805607436,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2639","v":645456.57267420366},-918862.82728527533,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2639","v":222700.63941829611},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2639","v":-65572.077888970249},5855786.0350666754,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2639","v":907519.56777660805},-829736.25657250115,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2639","v":212563.12607498304},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2639","v":-62587.183834402087},6842814.991545896,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2639","v":702973.66735675372},-430750.19984789874,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2639","v":248391.95575888091},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2639","v":-73136.640795279527},7705259.7368237926,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2639","v":936946.08734942588},-299537.75849054562,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2639","v":279698.41914832144},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2639","v":-82354.530160854192},8813754.5461031422,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2639","v":437253.24346759648},-416147.90719213756,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2639","v":319936.41973223927},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2639","v":-94202.225413445034},12507688.064031981,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2639","v":2037701.5803348497},-363505.37447262957,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2639","v":454025.00346499053},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2639","v":-133683.329192545},125282.24063903154,-125267.81105985719,201207.859547389,654646.88469117193,-116277.69308174581,227759.25344468784,447478.78247245634,834752.2178463476,246839.53059425316,1994537.8801346656,{"$f":"BI2639*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":27802198.825434182},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2639:BI2639)+Monte_Carlo!BJ2639/(1+Analise_Fundamentalista!$C$10)^10","v":15726630.4648744},{"$f":"(BK2639+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":98.937726325300119},0.97161016408799483]
["Tent2630",2583725.5570074217,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2655","v":373284.43797743734},-365723.90389778937,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2655","v":93788.396302132125},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2655","v":-27615.09820299047},3266941.0224645748,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2655","v":374124.40314683359},-122797.12969932811,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2655","v":118588.89520196829},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2655","v":-34917.368415564335},3514233.5959456195,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2655","v":409599.63723104598},-244828.74725042703,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2655","v":127565.53508591853},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2655","v":-37560.454359049341},4578893.4071638389,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2655","v":730637.02006078744},-653280.7706729346,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2655","v":166212.33951554267},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2655","v":-48939.637089904674},4305024.6309712296,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2655","v":279304.38581881032},-173530.9383834828,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2655","v":156270.99212798086},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2655","v":-46012.50222885875},6444146.8153029606,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2655","v":603535.10657010635},-974205.62563185324,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2655","v":233920.4307917215},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2655","v":-68875.638380569828},6440240.5902608875,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2655","v":577335.40469190374},-342372.50931803649,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2655","v":233778.63609479729},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2655","v":-68833.888285306311},6908155.8338541919,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2655","v":310372.8061125215},-633133.59795888246,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2655","v":250763.80705574367},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2655","v":-73835.009773407233},8697984.2524868567,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2655","v":1237818.0931588127},-723025.98904378014,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2655","v":315733.99577577447},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2655","v":-92964.861786130961},12135678.395961395,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2655","v":1824102.113765514},-1604566.5416397706,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2655","v":440521.17366286553},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2655","v":-129707.25538378886},73733.832178789628,334998.80023390945,254775.97070748813,194628.95181349083,216031.93733444961,-205625.7266505952,399907.64318335825,-145831.9945640245,737561.23810467613,530349.49040482007,{"$f":"BI2655*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":7392630.7071224796},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2655:BI2655)+Monte_Carlo!BJ2655/(1+Analise_Fundamentalista!$C$10)^10","v":5020674.2011179235},{"$f":"(BK2655+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":33.165820100986174},0.51473928572041339]
["Tent2638",2618697.2586634881,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2663","v":223719.99486602645},-9422.8891347232457,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2663","v":95057.857683347102},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2663","v":-27988.878991332604},2820061.7409062772,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2663","v":276259.84681175556},-56361.332946552749,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2663","v":102367.3228123117},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2663","v":-30141.081239225212},3532098.4918365204,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2663","v":122121.18204191703},-248449.80811141888,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2663","v":128214.02498886813},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2663","v":-37751.39602198077},4000884.269894531,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2663","v":421428.00753583934},-127282.39542657937,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2663","v":145230.79606738471},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2663","v":-42761.821863118232},5013912.2671127925,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2663","v":427478.03551334533},-361696.85899447947,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2663","v":182003.38246325037},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2663","v":-53589.158980905115},6330866.1825798135,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2663","v":541377.97245839506},-422864.10803269333,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2663","v":229808.38071489354},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2663","v":-67664.884479613771},6613316.8990653744,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2663","v":245356.27569144283},-435817.23275243869,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2663","v":240061.24974029089},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2663","v":-70683.743913851809},8607936.7362870704,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2663","v":971312.08050582488},-1298835.6622767984,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2663","v":312465.3002626372},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2663","v":-92002.425587731996},10531343.214556858,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2663","v":1648346.7309262417},-1226753.6498376157,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2663","v":382284.32904640399},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2663","v":-112559.97228135541},11621886.451580776,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2663","v":1385501.7740096559},-754475.80173918628,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2663","v":421870.69340356684},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2663","v":-124215.79946599787},281366.08442331769,292124.75543828926,-35865.997102614499,396614.58631352644,194195.40000121112,280657.3606609815,-21083.451234556778,-107060.7070960683,691317.43785367464,928680.86620803853,{"$f":"BI2663*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":12945038.720422335},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2663:BI2663)+Monte_Carlo!BJ2663/(1+Analise_Fundamentalista!$C$10)^10","v":7964328.941007955},{"$f":"(BK2663+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":51.250125579072545},0.70904035750743855]
["Tent2644",2411043.8126158901,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2669","v":89248.323453741832},-61305.170038444463,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2669","v":87520.105216334763},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2669","v":-25769.459715457349},2447396.1549118836,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2669","v":214854.77122953927},-46092.407106389466,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2669","v":88839.683403159041},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2669","v":-26157.996918911464},3575286.710410085,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2669","v":512740.98026694445},-83185.619520943714,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2669","v":129781.74325839366},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2669","v":-38212.995704612149},4334862.2380458601,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2669","v":152895.61950691379},-23212.449079659502,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2669","v":157354.0875478613},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2669","v":-46331.409338506463},5053611.669551271,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2669","v":613123.14085628476},-491342.18073540018,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2669","v":183444.45784324172},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2669","v":-54013.469873354697},6235799.930542483,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2669","v":766168.46761530871},-934813.97670441575,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2669","v":226357.5067252572},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2669","v":-66648.807567466094},7283153.182621398,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2669","v":634795.59807010682},-1086224.4997613295,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2669","v":264376.08869418653},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2669","v":-77843.016190335562},9268439.8235248886,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2669","v":1528385.5243418606},-1152268.5384795414,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2669","v":336441.34722963488},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2669","v":-99061.943797002212},11118293.647064116,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2669","v":1648843.2973455952},-214385.99016395424,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2669","v":403590.43859987328},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2669","v":-118833.35290028974},11231911.929200338,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2669","v":939620.53728880733},-226902.90662978933,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2669","v":407714.74524043687},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2669","v":-120047.71562946479},89693.798916174797,231444.0506073974,521124.10829978221,240705.84863660909,251211.94809077162,-8936.8099313159328,-264895.82918737171,613496.3892949518,1719214.3928812246,1000384.66026999,{"$f":"BI2669*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":13944529.96042514},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2669:BI2669)+Monte_Carlo!BJ2669/(1+Analise_Fundamentalista!$C$10)^10","v":9205126.1993866786},{"$f":"(BK2669+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":58.872947764303134},0.77848487671737099]
["Tent2651",3144369.8288987358,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2676","v":131501.17149915497},-140829.75393641472,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2676","v":114139.60079211884},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2676","v":-33607.316139308328},2744481.8778702063,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2676","v":138161.2169784171},-286551.93028984516,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2676","v":99623.798397474806},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2676","v":-29333.276658646195},3603379.8070940096,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2676","v":441148.84142443282},-311073.5451119857,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2676","v":130801.5135192095},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2676","v":-38513.257325529521},5133234.1298795976,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2676","v":423694.3296136852},-272966.99095303024,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2676","v":186334.72722327342},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2676","v":-54864.482108445634},4852865.743939166,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2676","v":644082.73080376082},-367585.76825953793,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2676","v":176157.44611853152},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2676","v":-51867.878816056284},5527257.4379295018,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2676","v":364192.19703122083},-55992.222274562329,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2676","v":200637.64498767565},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2676","v":-59075.839741439784},7425518.842922355,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2676","v":1206940.968664767},-423845.88860094681,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2676","v":269543.91580024571},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2676","v":-79364.633561531155},7160060.5215811608,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2676","v":953679.88230631838},-1021080.9652932155,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2676","v":259907.86518483775},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2676","v":-76527.390421385586},11046676.462369831,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2676","v":530971.1097698384},-1442279.4760577928,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2676","v":400990.75811835565},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2676","v":-118067.90179307344},10931756.201283935,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2676","v":718722.12418612},-2152256.9946079426,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2676","v":396819.19006592198},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2676","v":-116839.6233922219},71203.702215550758,-78100.191572599448,222363.5525061271,282197.58377548272,400786.5298466981,449761.78000289435,973274.36230253463,115979.39177655507,-628385.50996267213,-1153555.3037481226,{"$f":"BI2676*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-16079601.310341651},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2676:BI2676)+Monte_Carlo!BJ2676/(1+Analise_Fundamentalista!$C$10)^10","v":-6915258.6405342221},{"$f":"(BK2676+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-40.162431595551027},2.039249549488651E-2]
["Tent2663",2285474.4886228973,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2688","v":293237.25359077711},-501221.59893981862,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2688","v":82961.97964835215},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2688","v":-24427.363143340783},2865163.5925956434,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2688","v":265388.59205140127},-60015.53238150751,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2688","v":104004.5053407462},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2688","v":-30623.134009946392},3314466.4455185807,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2688","v":436580.29919154785},-540042.41319924023,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2688","v":120314.05258167787},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2688","v":-35425.324541638016},3994476.6973647922,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2688","v":418835.48019010318},-328673.91672504006,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2688","v":144998.20327124817},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2688","v":-42693.337134091336},5191929.9638910135,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2688","v":528434.12252437393},-662055.48319694831,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2688","v":188465.36688297588},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2688","v":-55491.828622062603},6257520.207187823,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2688","v":913637.66539384762},-165097.77959820747,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2688","v":227145.9456940479},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2688","v":-66880.955897202759},7024400.1179300835,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2688","v":941598.89282099577},-443001.77706324059,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2688","v":254983.43671153224},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2688","v":-75077.439454681167},7964973.5454185866,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2688","v":728847.28501953091},-1523695.6748618295,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2688","v":289125.94582179573},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2688","v":-85130.375416387003},9412617.5469317343,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2688","v":1366130.0435496066},-64772.375688276989,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2688","v":341674.95163632056},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2688","v":-100602.92866660855},13265624.718530294,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2688","v":769520.4532659594},-1302772.1409429547,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2688","v":481537.85719328444},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2688","v":-141784.2263984617},-149449.72884403015,278754.43100069358,-18573.385967652524,192466.42960221996,-647.82241166109452,908804.8755924853,678503.11301460629,-590852.81943688984,1542429.6908310417,-193498.05688217256,{"$f":"BI2688*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2697201.9450491029},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2688:BI2688)+Monte_Carlo!BJ2688/(1+Analise_Fundamentalista!$C$10)^10","v":303897.46909494861},{"$f":"(BK2688+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":4.1883622021634208},0.21591579693833363]
["Tent2670",2381761.3189760731,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2695","v":112538.02410893283},-238464.44662658501,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2695","v":86457.160233359566},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2695","v":-25456.485709646688},2531278.05529177,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2695","v":327660.51773002197},-324778.60827370174,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2695","v":91884.569069931182},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2695","v":-27054.534444021901},3788420.1652645012,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2695","v":284632.83246982744},-532393.59643759462,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2695","v":137518.41826047134},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2695","v":-40490.98582248071},3788773.1095096269,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2695","v":463518.20999210188},-590769.32776652486,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2695","v":137531.23002162942},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2695","v":-40494.758123282118},5049945.9801549157,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2695","v":768651.53876818204},-441108.86104959185,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2695","v":183311.3945119241},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2695","v":-53974.290645364534},5956021.0135197965,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2695","v":255242.21384589133},-231818.50692798631,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2695","v":216201.62315026275},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2695","v":-63658.504573499311},6812389.0885553434,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2695","v":880914.20781732479},-685019.06256076589,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2695","v":247287.50538883722},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2695","v":-72811.44592436144},8282964.9477420291,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2695","v":749592.70535538113},-84241.74520439739,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2695","v":300668.93016891234},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2695","v":-88529.09699463367},10675826.497426156,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2695","v":1327126.6249491251},-28481.458400356805,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2695","v":387529.02516206808},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2695","v":-114104.22299881451},11486005.415892186,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2695","v":1809897.2725675753},-1423624.3168037604,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2695","v":416938.25605915074},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2695","v":-122763.49036362919},-64925.747993939294,67711.9440822295,-150733.33152977657,-30214.645876075672,456879.7815851497,175966.82549466845,370371.20472103462,877490.79332526249,1572069.9687120218,680447.72145933646,{"$f":"BI2695*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":9484875.1837437376},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2695:BI2695)+Monte_Carlo!BJ2695/(1+Analise_Fundamentalista!$C$10)^10","v":6619204.915430041},{"$f":"(BK2695+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":42.986373225638253},0.62395203969811397]
["Tent2679",2304615.6266400488,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2704","v":329043.6331651503},-6388.2755606526707,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2704","v":83656.796724863059},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2704","v":-24631.945400394765},3419957.9526907331,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2704","v":481228.40535548609},-148171.37090033485,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2704","v":124143.35993761491},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2704","v":-36552.827546838998},3436177.6647474966,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2704","v":374360.82436493627},-3296.8522170861834,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2704","v":124732.13020315663},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2704","v":-36726.185332481895},4214888.7533795629,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2704","v":145249.61223342613},-148515.22162498566,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2704","v":152999.08912509418},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2704","v":-45049.121615714372},4402929.5146810543,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2704","v":617455.88452670351},-552135.43296477466,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2704","v":159824.90752289866},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2704","v":-47058.91869939545},5126604.4175726343,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2704","v":503105.31430921023},-576638.4413425799,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2704","v":186094.07082556575},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2704","v":-54793.623128892708},6734849.9717386672,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2704","v":854062.03045937431},-1204633.2546397576,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2704","v":244472.86069981582},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2704","v":-71982.700657799258},9418781.3939716015,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2704","v":572857.7721884452},-1466673.8434936386,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2704","v":341898.6972765465},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2704","v":-100668.80843501216},9683588.1068604756,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2704","v":1531044.1388915326},-1281403.0612222303,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2704","v":351511.09471733839},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2704","v":-103499.08712363077},11857484.529496258,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2704","v":1478739.8026349542},-298404.67872084241,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2704","v":430422.82690692187},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2704","v":-126733.89355707752},381680.20892896591,420647.56684592715,459069.91701852484,104684.35811782029,178086.44038543204,57767.32066330337,-178081.0641383667,-652586.18246365897,497653.08526300988,1484024.0572639562,{"$f":"BI2704*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":20686060.822767794},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2704:BI2704)+Monte_Carlo!BJ2704/(1+Analise_Fundamentalista!$C$10)^10","v":11641341.839495968},{"$f":"(BK2704+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":73.839807582881591},0.88340346041861895]
["Tent2684",2549719.984233025,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2709","v":381065.68202596158},-269915.31292409921,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2709","v":92554.005084691787},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2709","v":-27251.643489672708},3737184.1841277266,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2709","v":343220.53437413223},-850568.8846476092,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2709","v":135658.5688307393},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2709","v":-39943.370907738223},2909462.6018773369,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2709","v":467282.9206698268},-273248.63675129926,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2709","v":105612.54495123621},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2709","v":-31096.605926610042},3800875.8065743004,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2709","v":575767.28116490075},-436950.3009399632,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2709","v":137970.55398370727},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2709","v":-40624.112871140518},4505518.9167771526,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2709","v":225661.65580108104},-624230.96798612643,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2709","v":163548.8694096758},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2709","v":-48155.403736587694},6058292.5363622792,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2709","v":395594.81956635934},-297817.58458943566,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2709","v":219914.04612365435},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2709","v":-64751.592087769088},6624197.9962447332,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2709","v":903302.00535835861},-173567.78871218758,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2709","v":240456.23002435858},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2709","v":-70800.042088922812},9009522.2196746226,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2709","v":1378997.9797991072},-1226062.6858798466,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2709","v":327042.72252909461},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2709","v":-96294.6084515681},9514944.5842596963,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2709","v":999141.01786226372},-371069.63091323565,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2709","v":345389.38976745616},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2709","v":-101696.609524844},11724400.54283906,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2709","v":634726.0091979492},-270349.55010860099,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2709","v":425591.92153145705},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2709","v":-125311.47957397604},176452.73069688145,-411633.1523504759,268550.2229431537,236163.42133750429,-283175.84651195729,252939.68901280893,899390.40458160685,383683.40799678711,871764.16719164024,664656.9010468293,{"$f":"BI2709*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":9264764.283320222},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2709:BI2709)+Monte_Carlo!BJ2709/(1+Analise_Fundamentalista!$C$10)^10","v":6074108.5007117847},{"$f":"(BK2709+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":39.637580330469142},0.58736220135042583]
["Tent2700",2479800.4735593884,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2725","v":147480.15532384292},-362826.82917009969,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2725","v":90015.949617258346},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2725","v":-26504.33727972296},3052876.1573150638,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2725","v":370009.71283832594},-231468.46374801657,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2725","v":110818.41030950216},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2725","v":-32629.423298142301},4039752.6723486292,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2725","v":610171.77808362269},-239755.93499037012,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2725","v":146641.7064185669},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2725","v":-43177.250950720896},4636588.2250628117,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2725","v":277271.23327782878},-292553.5266368101,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2725","v":168306.6426163548},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2725","v":-49556.284650541551},4895829.1579863578,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2725","v":646173.86717142491},-802172.203937046,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2725","v":177717.00405695967},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2725","v":-52327.075767075774},6150152.4537909925,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2725","v":399926.20290265017},-816727.59036381147,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2725","v":223248.53121117424},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2725","v":-65733.399398469162},6551162.8886491265,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2725","v":627388.78927396052},-578820.78140024026,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2725","v":237805.07940328433},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2725","v":-70019.436090329575},7717928.8662157841,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2725","v":403894.5329834022},-1096096.0219353384,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2725","v":280158.30441941629},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2725","v":-82489.938989921735},11510227.789973771,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2725","v":1492113.4606876641},-1363281.5334745175,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2725","v":417817.52035004296},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2725","v":-123022.38134264915},12454449.000124462,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2725","v":457845.4375118977},-1114988.3653155789,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2725","v":452092.4427830053},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2725","v":-133114.30514351084},-151835.06150872138,216730.23610166923,473880.29856109858,103468.06460683193,-30608.408475737189,-259286.25564845622,216353.65118667504,-494533.1235224416,423627.06622054038,-338164.79016418674,{"$f":"BI2725*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4713735.8610963915},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2725:BI2725)+Monte_Carlo!BJ2725/(1+Analise_Fundamentalista!$C$10)^10","v":-2012331.7540682249},{"$f":"(BK2725+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-10.041362589038943},0.11698137280273108]
["Tent2703",2584788.6471758615,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2728","v":394647.53901072801},-569222.42259653413,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2728","v":93826.986129040073},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2728","v":-27626.46060923384},2760657.1256757621,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2728","v":243058.59329021702},-103747.69742772539,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2728","v":100210.95462517794},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2728","v":-29506.159206251403},3732033.7903998978,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2728","v":520705.51740461815},-282570.67843489058,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2728","v":135471.61121569868},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2728","v":-39888.323022256613},5151528.5825007241,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2728","v":512152.97765755677},-316323.16429019178,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2728","v":186998.80989564056},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2728","v":-55060.014913519371},4715870.4113554526,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2728","v":353784.45946184237},-5252.5259908902135,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2728","v":171184.56015970491},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2728","v":-50403.660005203797},5485951.3411452202,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2728","v":733880.80691074312},-964961.16517394257,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2728","v":199138.24712616845},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2728","v":-58634.356350920032},7341297.8301696945,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2728","v":882262.42823552724},-1274422.1828948134,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2728","v":266486.72046477738},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2728","v":-78464.471571952876},7860339.8931824369,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2728","v":692575.51886632736},-560162.96195662138,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2728","v":285327.77832066617},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2728","v":-84012.041244244698},10216066.288963972,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2728","v":1439258.2786446472},-791832.89845813252,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2728","v":370839.87932060892},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2728","v":-109190.26328197213},12902652.518831288,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2728","v":599236.7206958204},-541794.01903519861,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2728","v":468362.08454990183},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2728","v":-137904.74588921864},-108374.35806599988,210015.69128141817,333718.12716316967,327768.60834948614,469312.83362545329,-90576.467487951028,-204137.5057664616,333728.29398612748,909074.99622515147,387900.04032130504,{"$f":"BI2728*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":5407003.8743404169},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2728:BI2728)+Monte_Carlo!BJ2728/(1+Analise_Fundamentalista!$C$10)^10","v":4136664.6809528703},{"$f":"(BK2728+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":27.734918850386855},0.45331364641170113]
["Tent2719",2538603.0868974831,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2744","v":181483.62315403699},-243518.83060464147,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2744","v":92150.46533174545},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2744","v":-27132.825060679374},2786556.9357251441,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2744","v":400649.21447189123},-218084.76014546055,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2744","v":101151.10929542662},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2744","v":-29782.978776353455},3590866.7305381503,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2744","v":317971.87387180096},-733940.16405865538,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2744","v":130347.292915246},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2744","v":-38379.516403636939},4493257.6200079573,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2744","v":414919.78156249161},-565672.33494306915,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2744","v":163103.78832997347},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2744","v":-48024.353860388954},4021741.2358384118,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2744","v":609005.63898776181},-813385.29543068772,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2744","v":145987.89713885859},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2744","v":-42984.743048069395},6865140.191552937,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2744","v":1060876.5760857237},-2055477.3364801665,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2744","v":249202.35324870172},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2744","v":-73375.254601968001},6967337.6810789369,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2744","v":746829.59401620738},-51319.972542589421,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2744","v":252912.08883681471},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2744","v":-74467.550841290082},9383430.0629969351,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2744","v":767619.4177700025},-326430.16938739002,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2744","v":340615.45547469665},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2744","v":-100290.97013333025},11679988.893517958,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2744","v":962977.29963186674},-198053.32506923887,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2744","v":423979.79312421894},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2744","v":-124836.80375013215},11433221.463283174,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2744","v":1458317.9969555726},-2226389.9445829894,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2744","v":415022.21576908958},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2744","v":-122199.33058633143},2982.4328204616031,253932.58484550385,-324000.5136752454,-35673.11891099302,-101376.50235213671,-818773.66174770915,873954.15946914267,681513.73372397898,1064066.9639367145,-475249.06244465866,{"$f":"BI2744*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-6624576.578508242},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2744:BI2744)+Monte_Carlo!BJ2744/(1+Analise_Fundamentalista!$C$10)^10","v":-2590984.0432118885},{"$f":"(BK2744+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-13.596305572216009},9.832062218030721E-2]
["Tent2720",2523689.997085663,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2745","v":136658.23165388551},-356665.74650967238,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2745","v":91609.125028179973},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2745","v":-26973.432574683135},2770956.1837323844,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2745","v":236089.80207768784},-62195.260538183211,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2745","v":100584.80707863742},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2745","v":-29616.236493237462},3900961.4354119129,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2745","v":169892.32725067536},-84858.432069916293,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2745","v":141603.62971658129},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2745","v":-41693.837347706038},4168826.1344072404,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2745","v":518835.90334840142},-277807.50904000038,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2745","v":151327.03105717225},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2745","v":-44556.800075232757},4553505.2830623388,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2745","v":244187.29896245521},-80620.288886413866,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2745","v":165290.75887856624},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2745","v":-48668.286466634658},6305445.4295371296,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2745","v":733508.09814175707},-708516.09071999043,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2745","v":228885.61565797808},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2745","v":-67393.185115196451},7840847.7557327366,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2745","v":718781.94874317315},-774968.75934617838,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2745","v":284620.22007906035},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2745","v":-83803.707472726353},7851877.585456633,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2745","v":1023347.7185168796},-424223.02057878551,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2745","v":285020.59930605843},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2745","v":-83921.595315017345},8559467.7225662079,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2745","v":1126800.1095050927},-337927.44110898819,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2745","v":310705.8908490109},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2745","v":-91484.384277162622},12423223.934926694,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2745","v":1812629.5261792485},-843411.46874333138,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2745","v":450958.98308509524},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2745","v":-132780.56875285879},-155371.82240229004,244863.11212490461,184943.68754963431,347798.62529034051,280189.48248797288,186484.43796454827,144629.70200332877,800223.70192913513,1008094.174967953,1287396.4717681536,{"$f":"BI2745*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":17945235.852248676},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2745:BI2745)+Monte_Carlo!BJ2745/(1+Analise_Fundamentalista!$C$10)^10","v":10963738.750343204},{"$f":"(BK2745+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":69.676961617599886},0.85857544269225139]
["Tent2733",2195266.2192869587,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2758","v":100694.99230872412},-539113.04873938113,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2758","v":79687.448848723507},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2758","v":-23463.208800524644},3161263.4475255678,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2758","v":175391.53652949465},-51412.600018813224,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2758","v":114752.83364668934},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2758","v":-33787.876700827168},3584538.9925215119,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2758","v":157123.3535828852},-133249.67073457458,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2758","v":130117.59808593606},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2758","v":-38311.884953284818},4185299.3055399121,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2758","v":341346.0266149196},-494963.411827081,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2758","v":151925.00180462786},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2758","v":-44732.866854968561},5403959.1298886733,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2758","v":272439.67131723528},-488943.11895430705,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2758","v":196161.95655917653},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2758","v":-57758.015998288931},5242845.9467226397,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2758","v":427883.40815919958},-285592.83442176075,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2758","v":190313.60047844183},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2758","v":-56036.023365263456},7427015.4590604138,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2758","v":622944.14510191418},-392121.11663335707,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2758","v":269598.24247866857},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2758","v":-79380.629533515326},8356719.9145034952,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2758","v":1161229.48757785},-1915455.3295372676,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2758","v":303346.2114432776},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2758","v":-89317.396914705387},10561993.933496121,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2758","v":511767.45524189412},-463481.26610252628,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2758","v":383396.94016217225},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2758","v":-112887.57000596839},11562517.974741383,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2758","v":1381058.9553707491},-1268672.7983241391,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2758","v":419715.63702826196},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2758","v":-123581.26368349754},-382193.8163824582,204943.89345654362,115679.39598096185,-46425.250262502108,-78099.507076184178,276568.15085061721,421040.64141371037,-540197.02743084531,318795.5592955717,408520.53039137449,{"$f":"BI2758*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":5694436.3520666631},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2758:BI2758)+Monte_Carlo!BJ2758/(1+Analise_Fundamentalista!$C$10)^10","v":3017282.8569933008},{"$f":"(BK2758+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":20.858010843213908},0.37728805041986646]
["Tent2740",2338741.4074274092,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2765","v":382031.29295365501},-139862.48019678908,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2765","v":84895.551454026994},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2765","v":-24996.684908095496},2683938.565639325,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2765","v":284830.46026201179},-26966.362808905444,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2765","v":97426.095880056353},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2765","v":-28686.184126602435},3056498.3244204465,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2765","v":392333.56633830792},-333187.62053615961,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2765","v":110949.89379583097},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2765","v":-32668.137355853076},4187137.5920122769,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2765","v":165974.684761816},-725232.18601856648,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2765","v":151991.7310049175},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2765","v":-44752.51463115048},5114110.1163833104,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2765","v":263863.35095365759},-495207.39311740955,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2765","v":185640.5317612931},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2765","v":-54660.082879857684},5692468.9531423217,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2765","v":308761.16478392982},-777697.23816649825,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2765","v":206634.769187044},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2765","v":-60841.635727198875},7115026.0911112577,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2765","v":983099.43957646703},-1052925.4040384355,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2765","v":258273.13002471332},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2765","v":-76046.058254906369},8091851.8755023088,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2765","v":417768.89299757499},-35369.637425415807,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2765","v":293731.58788458031},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2765","v":-86486.462766914905},10835488.391122911,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2765","v":1646646.1251321442},-940128.12971031095,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2765","v":393324.69990769553},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2765","v":-115810.70411549242},13907992.074855434,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2765","v":1397322.5274182553},-85107.504794102031,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2765","v":504855.58303424227},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2765","v":-148649.90823498779},302067.67930279742,326604.00920656027,137427.70224212619,-452018.28488298337,-100363.59328231655,-323142.93992272328,112401.10730783844,589644.3806898247,984031.99121403636,1668420.6974234078,{"$f":"BI2765*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":23256396.590022802},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2765:BI2765)+Monte_Carlo!BJ2765/(1+Analise_Fundamentalista!$C$10)^10","v":12794892.998899305},{"$f":"(BK2765+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":80.926634468031168},0.91825863486461556]
["Tent2752",2816070.2345083007,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2777","v":457184.93899452977},-7884.8742300031417,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2777","v":102222.43242994093},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2777","v":-30098.419648926258},2966799.2811346245,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2777","v":410565.38312646077},-396341.8227865799,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2777","v":107693.84773598677},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2777","v":-31709.425668253683},3703738.2533547576,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2777","v":446413.58219915006},-304862.84591368807,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2777","v":134444.49243569752},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2777","v":-39585.897699997178},4296698.8866600031,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2777","v":192358.8940826013},-125965.6759013011,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2777","v":155968.77032084903},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2777","v":-45923.515902062565},4907597.3564230986,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2777","v":345272.15041758429},-1084254.3640280305,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2777","v":178144.18582777653},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2777","v":-52452.855362598792},6558756.6407623366,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2777","v":794777.27199270902},-387371.71016024286,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2777","v":238080.73013200911},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2777","v":-70100.598816675149},7304911.8372344933,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2777","v":1120094.4810089674},-233095.0852641633,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2777","v":265165.92077070853},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2777","v":-78075.574707348307},9329410.3263287134,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2777","v":776467.31459038192},-785147.53583216178,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2777","v":338654.55662573216},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2777","v":-99713.602181479961},9281138.6668945067,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2777","v":775930.41898617428},-1706895.5338419569,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2777","v":336902.31110844092},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2777","v":-99197.670211816396},12080134.782799654,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2777","v":921691.77078641835},-547461.40294137178,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2777","v":438504.95859345258},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2777","v":-129113.60009874885},521424.07754554134,90207.982407613963,236409.33102116233,176438.47260008668,-613290.88314526854,575385.69314780016,1074089.7418081642,230260.73320247233,-693260.47395915817,683621.72633975034,{"$f":"BI2777*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":9529118.1713736374},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2777:BI2777)+Monte_Carlo!BJ2777/(1+Analise_Fundamentalista!$C$10)^10","v":6088377.7338841753},{"$f":"(BK2777+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":39.72524318308929},0.58833130564640412]
["Tent2755",2253426.2856147764,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2780","v":362168.86606368591},-58640.806170705335,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2780","v":81798.640315989702},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2780","v":-24084.828979486443},2981508.8846623753,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2780","v":473477.88800439402},-259349.50661664171,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2780","v":108227.80155370796},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2780","v":-31866.643273987465},3548842.8627050496,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2780","v":381109.12721301126},-479792.10802785901,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2780","v":128821.84019841632},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2780","v":-37930.361409627163},4498642.6855262918,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2780","v":399343.21373139863},-129651.50773592672,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2780","v":163299.26445458614},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2780","v":-48081.909939715966},4823488.358949055,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2780","v":509655.75861327274},-491843.10090671916,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2780","v":175091.05661044302},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2780","v":-51553.890602699517},6110611.6935242871,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2780","v":851084.49020286102},-649840.33722954022,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2780","v":221813.21449035476},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2780","v":-65310.784088253829},7620572.6446436318,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2780","v":1054455.2852723694},-305414.74657894479,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2780","v":276624.30528141849},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2780","v":-81449.386671160362},10127718.032670695,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2780","v":1093625.313786072},-2049365.9444643245,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2780","v":367632.86638869619},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2780","v":-108245.98893093478},11265527.599499008,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2780","v":580931.45327327598},-1671213.937188277,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2780","v":408934.98312498408},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2780","v":-120407.00302898732},11236994.248965429,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2780","v":453426.08141942148},-437345.59182464023,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2780","v":407899.23179279908},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2780","v":-120102.03593412382},361241.8712294838,290489.53966747283,-7791.5020260585879,384909.06051034207,141349.82371429709,357746.5833754217,944215.45730368269,-696353.75322049111,-801754.5038190044,303877.68545345648,{"$f":"BI2780*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":4235802.1443139138},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2780:BI2780)+Monte_Carlo!BJ2780/(1+Analise_Fundamentalista!$C$10)^10","v":3114423.6423701933},{"$f":"(BK2780+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":21.454794023432445},0.38374435226416342]
["Tent2769",2695092.0715310136,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2794","v":230883.55137022655},-198543.21480838867,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2794","v":97830.964511668863},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2794","v":-28805.393831236608},2787258.9872839386,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2794","v":185358.47549270853},-165825.69556292007,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2794","v":101176.59353838043},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2794","v":-29790.482368477275},3352902.0964561384,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2794","v":131334.73141134763},-322597.94902924297,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2794","v":121709.25419373969},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2794","v":-35836.128340926152},4035503.8251814167,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2794","v":506727.37553542096},-174893.53151865135,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2794","v":146487.47465007857},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2794","v":-43131.838878431001},4887936.5525420951,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2794","v":185376.12747882641},-11044.957416288809,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2794","v":177430.50504964241},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2794","v":-52242.718868631331},6041014.8466491373,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2794","v":301008.87239549455},-1303704.4370630705,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2794","v":219286.87161372756},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2794","v":-64566.926538885542},7421283.4645767668,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2794","v":764581.39821564977},-931555.15546712757,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2794","v":269390.1729455961},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2794","v":-79319.365445255011},8843248.837443132,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2794","v":591967.10572094284},-410510.26662519103,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2794","v":321007.05290275661},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2794","v":-94517.46313270372},9587114.6193580013,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2794","v":1034436.6329932899},-652997.06153066829,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2794","v":348009.13853859826},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2794","v":-102467.9695484145},13751043.287153875,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2794","v":951269.48653225857},-369707.73737543169,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2794","v":499158.39315268915},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2794","v":-146972.42504662671},101365.90724227013,90918.891099691624,-105390.0917650818,435189.47978841717,299518.95624354866,-847975.61959273403,23097.050248863292,407946.42886580469,626980.7404528053,933747.71726288926,{"$f":"BI2794*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":13015666.409095919},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2794:BI2794)+Monte_Carlo!BJ2794/(1+Analise_Fundamentalista!$C$10)^10","v":7260609.6998799425},{"$f":"(BK2794+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":46.926835366090053},0.66559931756416624]
["Tent2773",2254350.0665971627,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2798","v":77634.202694815162},-476896.65143001749,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2798","v":81832.173264811398},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2798","v":-24094.702436238636},3045863.1915499424,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2798","v":425818.81254781201},-151848.0154451105,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2798","v":110563.84193607386},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2798","v":-32554.468070110132},3902842.7140395911,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2798","v":639825.83474811038},-641694.72221302788,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2798","v":141671.91951810796},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2798","v":-41713.944628028294},4138864.1429534615,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2798","v":442805.90189361479},-236468.92988018613,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2798","v":150239.42052483582},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2798","v":-44236.563533813242},4864043.8952565221,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2798","v":514000.7960233193},-79800.170589701767,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2798","v":176563.20937106974},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2798","v":-51987.35193328403},6260159.8160502007,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2798","v":276657.67841791071},-119269.95430899183,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2798","v":227241.762636136},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2798","v":-66909.168281352599},7506189.3856732622,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2798","v":396966.35377038521},-1002971.2887132361,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2798","v":272472.23023089807},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2798","v":-80226.847798686853},9078807.1509534232,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2798","v":845145.19568491692},-131871.50839245715,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2798","v":329557.74297115288},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2798","v":-97035.132218135477},9481386.983483091,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2798","v":1116706.4753993084},-726271.75335294439,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2798","v":344171.25978764892},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2798","v":-101337.94277775494},11608802.649329389,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2798","v":1400063.022750472},-796013.50345423329,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2798","v":421395.75564271846},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2798","v":-124075.95857497884},-341524.97790662956,351980.17096866522,98089.087425162172,312339.82900445128,558776.4828714031,317720.31846370222,-413759.55251063965,945796.29804547713,633268.03905625793,901369.3163639782,{"$f":"BI2798*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":12564338.435630525},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2798:BI2798)+Monte_Carlo!BJ2798/(1+Analise_Fundamentalista!$C$10)^10","v":7880944.7951387567},{"$f":"(BK2798+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":50.737856138810606},0.70403246349873816]
["Tent2789",2571479.3319349345,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2814","v":380990.48389464652},-136425.74884482188,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2814","v":93343.86232011205},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2814","v":-27484.209414482932},3024813.648345557,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2814","v":359366.45822187135},-207686.94819618604,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2814","v":109799.75037275847},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2814","v":-32329.48860155138},3897097.4036855306,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2814","v":253806.0046258723},-320936.53354997834,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2814","v":141463.36662327594},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2814","v":-41652.538218510948},4042344.700283369,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2814","v":651896.53399061586},-263035.15530234633,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2814","v":146735.79618847696},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2814","v":-43204.954785506525},4716968.8669015104,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2814","v":519781.25994369527},-437064.09811171278,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2814","v":171224.43373830328},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2814","v":-50415.400399880673},6017258.9436957994,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2814","v":815008.74489067134},-236721.43544096313,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2814","v":218424.54007287955},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2814","v":-64313.021246515033},7344043.8436467228,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2814","v":1018904.1591590176},-140380.85334866252,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2814","v":266586.3998597255},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2814","v":-78493.821218485275},9013745.6857950669,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2814","v":998264.51818790683},-387549.3212915507,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2814","v":327196.03297385084},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2814","v":-96339.749248877924},9704899.625667436,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2814","v":509322.64563335397},-1113475.6519287697,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2814","v":352284.69590971217},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2814","v":-103726.86661170873},10468447.114997746,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2814","v":1711442.9092720749},-521845.75336992677,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2814","v":380001.22111518058},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2814","v":-111887.7329403003},310424.38795545377,229149.7717968924,32680.299480658956,492392.22009123996,203526.19517040509,732398.82827607275,1066615.8844515954,841571.48062132904,-355595.17699741223,1457710.6440770284,{"$f":"BI2814*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":20319273.732642751},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2814:BI2814)+Monte_Carlo!BJ2814/(1+Analise_Fundamentalista!$C$10)^10","v":12745646.955361467},{"$f":"(BK2814+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":80.624092025516774},0.91695245209367859]
["Tent2792",2695631.2649949933,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2817","v":256195.85630971758},-251207.15463966614,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2817","v":97850.537058817339},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2817","v":-28811.156780949987},3052476.4392295713,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2817","v":372839.82298267592},-178257.12298526979,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2817","v":110803.90067317116},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2817","v":-32625.151074200232},2918164.3502288754,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2817","v":429831.25770919578},-473114.2879961165,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2817","v":105928.41558258174},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2817","v":-31189.611019435677},4236894.3716178397,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2817","v":339239.71617350407},-156871.08245763386,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2817","v":153797.88590078399},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2817","v":-45284.319702840694},4667512.1315708384,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2817","v":356401.94090962567},-342063.7700877302,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2817","v":169429.17035190275},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2817","v":-49886.802229207438},7018999.7326867497,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2817","v":832078.25244495366},-59982.687861401573,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2817","v":254787.40448589114},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2817","v":-75019.719636713591},6476332.8278863328,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2817","v":684716.78111433645},-354626.46750372258,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2817","v":235088.77256678647},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2817","v":-69219.645465936119},8127736.7847405933,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2817","v":427757.22381480585},-1026854.7176917761,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2817","v":295034.19840363419},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2817","v":-86870.004002528338},9725889.7625961732,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2817","v":883286.39360062953},-1378457.4388066295,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2817","v":353046.6310445678},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2817","v":-103951.21114048781},11378434.907651797,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2817","v":829739.23557295743},-1636858.0688632664,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2817","v":413033.48164148512},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2817","v":-121613.76680233711},74028.081947918792,272761.44959637703,31455.774276225344,290882.1999138135,133880.53894459078,951863.24943272956,495959.44071146421,-390933.29947586439,-246075.62530191999,-515699.11845116096,{"$f":"BI2817*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-7188416.7094947714},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2817:BI2817)+Monte_Carlo!BJ2817/(1+Analise_Fundamentalista!$C$10)^10","v":-2460247.8716830434},{"$f":"(BK2817+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-12.79312956419971},0.10233322383783643]
["Tent2804",2421145.8490964849,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2829","v":289353.62734530313},-422872.40815811697,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2829","v":87886.805850746576},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2829","v":-25877.431217579629},2998606.2029390815,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2829","v":336323.1197661208},-115834.10451965833,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2829","v":108848.42863923196},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2829","v":-32049.380996242257},3813348.4770886851,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2829","v":282372.61724149855},-366773.24018267862,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2829","v":138423.30786152388},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2829","v":-40757.421929517142},4558457.7841353854,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2829","v":235561.75185930502},-786990.81566111988,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2829","v":165470.53305468409},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2829","v":-48721.219257082033},4994279.0042576212,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2829","v":470280.1786447186},-143914.08190287327,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2829","v":181290.70141538494},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2829","v":-53379.316847974151},6137719.9538967777,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2829","v":843641.59698308329},-506527.01133533352,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2829","v":222797.2355137878},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2829","v":-65600.519687403779},7158537.436441889,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2829","v":836168.63514951186},-211687.92203838038,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2829","v":259852.57769029078},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2829","v":-76511.111546263404},9749314.4970953576,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2829","v":1235718.8061922311},-1904902.92953749,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2829","v":353896.94127837854},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2829","v":-104201.57687372892},9310841.6782316938,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2829","v":1357081.3508442054},-850253.05721464439,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2829","v":337980.52074688469},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2829","v":-99515.138749748498},12925345.883743711,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2829","v":606132.38506635278},-814818.09772976639,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2829","v":469185.84630589123},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2829","v":-138147.29467653591},-71509.406179646903,297288.06288945215,13265.262990826661,-434679.75000421278,454277.48130925617,494311.30147413374,807822.17925515876,-419488.75894060929,745293.67562669725,122352.83896594172,{"$f":"BI2829*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1705496.7918472276},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2829:BI2829)+Monte_Carlo!BJ2829/(1+Analise_Fundamentalista!$C$10)^10","v":2005083.9583829879},{"$f":"(BK2829+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":14.63957977553533},0.31234065037067782]
["Tent2810",2598826.7275191527,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2835","v":374544.00264895626},-23621.792382980369,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2835","v":94336.563873853927},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2835","v":-27776.500912937947},2856071.9522638489,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2835","v":441425.16882069962},-576034.0547111003,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2835","v":103674.48175748978},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2835","v":-30525.961715502101},3166608.6869311417,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2835","v":373084.73850852798},-73637.683343709781,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2835","v":114946.86409637859},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2835","v":-33845.00711497006},4455220.4087746581,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2835","v":217911.84137482641},-386598.69794193777,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2835","v":161723.04994942018},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2835","v":-47617.808621585777},4749111.8114806386,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2835","v":494965.46215396287},-271574.95424449339,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2835","v":172391.21215883971},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2835","v":-50758.947170426225},5259532.9266246259,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2835","v":245110.8753998311},-394552.26816928433,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2835","v":190919.33241459448},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2835","v":-56214.375352940668},8117517.5468894234,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2835","v":602816.43094077776},-734198.89292657282,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2835","v":294663.24339763838},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2835","v":-86760.779841295574},9086811.9673292562,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2835","v":758371.73542792664},-937685.1450589404,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2835","v":329848.31519874348},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2835","v":-97120.688437415811},9701438.228824826,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2835","v":865552.75151542493},-517434.89084607968,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2835","v":352159.04833156546},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2835","v":-103689.87088146603},12716845.925151387,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2835","v":737055.95028656942},-490578.62810992141,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2835","v":461617.365709181},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2835","v":-135918.82779613114},417482.27322689188,-61460.365848412999,380548.91214622668,-54581.615239276958,345022.77289788297,-14736.435707799421,76520.001570547742,53414.217130313918,596587.03811944462,572175.86008969788,{"$f":"BI2835*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":7975655.5058525857},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2835:BI2835)+Monte_Carlo!BJ2835/(1+Analise_Fundamentalista!$C$10)^10","v":5267194.722418759},{"$f":"(BK2835+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":34.680315790106278},0.53186900955380623]
["Tent2822",2448336.2399584395,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2847","v":137675.28052219391},-263900.11861467833,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2847","v":88873.80818420049},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2847","v":-26168.044635012498},3220127.2362336828,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2847","v":297878.79448300687},-290646.10156317998,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2847","v":116889.57000718577},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2847","v":-34417.018329807855},3123236.8276164248,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2847","v":155208.3119237303},-189476.77197114847,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2847","v":113372.47972775374},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2847","v":-33381.444663078139},4614415.5668619629,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2847","v":619424.9582360473},-652387.37026034424,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2847","v":167501.78234442192},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2847","v":-49319.301224814648},5284316.2926111184,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2847","v":818672.06161966093},-305335.62580740993,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2847","v":191818.96052894194},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2847","v":-56479.262265430836},5543367.6792088933,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2847","v":887347.03596827493},-561536.47821919085,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2847","v":201222.44149964908},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2847","v":-59248.027493268797},7893128.4067616714,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2847","v":409431.63986986526},-352298.49626965233,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2847","v":286517.99068567017},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2847","v":-84362.487916092214},8056220.9470908381,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2847","v":673336.70588771743},-508994.11072745913,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2847","v":292438.19678682822},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2847","v":-86105.636101916418},9988552.1086438075,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2847","v":406181.20875010354},-835220.20763580897,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2847","v":362581.18866735813},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2847","v":-106758.57063757563},11450750.947144117,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2847","v":1210993.5862793194},-1064698.8671209977,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2847","v":415658.53032458213},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2847","v":-122386.68733440198},-63519.074543296432,89705.244597204815,45722.575017257441,85220.069095310348,648676.13407576212,467784.97175546439,259288.64636979089,370675.15584517008,-173216.38085592294,439566.56214850175,{"$f":"BI2847*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":6127192.2080718242},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2847:BI2847)+Monte_Carlo!BJ2847/(1+Analise_Fundamentalista!$C$10)^10","v":4253421.7860785704},{"$f":"(BK2847+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":28.452214641641604},0.46139450650116726]
["Tent2825",2368458.5062672854,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2850","v":214009.38471838148},-246884.87781272625,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2850","v":85974.272464230598},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2850","v":-25314.30401456192},3075541.6040912941,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2850","v":176663.55435662475},-269455.74391782098,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2850","v":111641.15864623964},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2850","v":-32871.673693832628},3625392.2710846141,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2850","v":194906.27521169322},-306386.54617053468,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2850","v":131600.55879347943},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2850","v":-38748.528580691156},4411361.6005823482,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2850","v":602588.98147070862},-498382.71738652181,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2850","v":160130.9894951187},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2850","v":-47149.041614961599},5214107.8223549938,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2850","v":284960.93548329896},-613042.19825798564,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2850","v":189270.4159227669},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2850","v":-55728.867628683802},6855202.5108782062,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2850","v":958227.33737359848},-847748.12352306314,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2850","v":248841.61867651858},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2850","v":-73269.039749930656},6683993.6397076286,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2850","v":967925.64838227443},-1665.8675795163358,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2850","v":242626.79240898529},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2850","v":-71439.143467883288},8975764.5153749119,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2850","v":899392.74166373967},-571977.16192382388,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2850","v":325817.32885656442},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2850","v":-95933.802979479282},8960881.8637781143,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2850","v":782890.92539580516},-783149.44707599981,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2850","v":325277.09345029172},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2850","v":-95774.735819946087},12853090.17259055,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2850","v":1709064.1635820861},-1273549.7235653561,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2850","v":466562.98752185918},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2850","v":-137375.01893935099},27784.47535532391,-14022.704608789216,-18628.240746053183,217188.21196434388,-194539.71448060358,286051.79277712322,1137447.4297438599,557299.10561700095,229243.83595015097,764702.40859923814,{"$f":"BI2850*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":10659315.432369219},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2850:BI2850)+Monte_Carlo!BJ2850/(1+Analise_Fundamentalista!$C$10)^10","v":6735428.1670613717},{"$f":"(BK2850+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":43.700389294736091},0.63162352187879889]
["Tent2841",2691422.5590702523,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2866","v":346435.960879085},-60395.593494258166,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2866","v":97697.76240435832},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2866","v":-28766.173741979765},3402593.7080976968,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2866","v":170643.6922178563},-548957.96100978169,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2866","v":123513.04351373547},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2866","v":-36367.236891377572},3540426.7582179089,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2866","v":385364.73512800742},-50916.388419512994,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2866","v":128516.33834632552},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2866","v":-37840.409304896581},4018711.8072485281,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2866","v":516402.56091969908},-249495.72357513214,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2866","v":145877.92986761089},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2866","v":-42952.364234544984},5785464.2634731624,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2866","v":791210.77744076552},-798312.76975337334,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2866","v":210010.46866715857},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2866","v":-61835.57822246071},6460316.6588754365,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2866","v":996285.3361646171},-307277.86662392155,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2866","v":234507.39084752378},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2866","v":-69048.463167231035},7285736.2113598241,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2866","v":845955.28868611041},-222557.10668996235,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2866","v":264469.85179620108},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2866","v":-77870.623840876971},8258136.6251083128,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2866","v":399685.06014444417},-330114.11338421388,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2866","v":299767.67014291126},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2866","v":-88263.729581331558},8843005.2550070249,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2866","v":958751.22393071337},-268896.57461254374,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2866","v":320998.21093965106},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2866","v":-94514.859701052337},13627153.637091396,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2866","v":1401485.7179719224},-3130674.462792831,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2866","v":494661.23920138081},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2866","v":-145648.28098514516},354971.95604720537,-291168.46216956747,425124.27574992331,369832.40297763288,141072.89813209005,854466.39722098829,809997.40995147219,281074.88732181001,916338.00055676838,-1380175.7866046729,{"$f":"BI2866*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-19238502.319465786},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2866:BI2866)+Monte_Carlo!BJ2866/(1+Analise_Fundamentalista!$C$10)^10","v":-7351907.4791849358},{"$f":"(BK2866+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-42.844978185612788},1.6923123762183908E-2]
["Tent2844",2887699.5937443846,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2869","v":441597.5787981957},-59684.493179673416,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2869","v":104822.55484336114},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2869","v":-30864.000878773597},3282302.0944213425,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2869","v":289475.78052426118},-98802.037519933161,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2869","v":119146.49711150529},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2869","v":-35081.54897624303},3374102.7512383205,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2869","v":513794.05008029897},-213813.2759326167,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2869","v":122478.83105811804},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2869","v":-36062.722904032831},4295921.7317014942,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2869","v":145821.6016629083},-166273.16843457447,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2869","v":155940.55984894378},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2869","v":-45915.209597842309},4514040.3030013647,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2869","v":620612.88615698903},-339791.33635292365,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2869","v":163858.19295453618},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2869","v":-48246.481102281199},6594989.4378039651,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2869","v":1037183.5396571589},-297533.14574353368,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2869","v":239395.96886503109},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2869","v":-70487.858309371615},7226008.0503318897,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2869","v":860935.09520531609},-682156.43843359116,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2869","v":262301.73900198709},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2869","v":-77232.243720435363},8333126.919835127,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2869","v":401576.72518772335},-1033861.1376788627,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2869","v":302489.79342012119},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2869","v":-89065.232801182327},9792977.1744627524,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2869","v":479756.82802288205},-18189.431425046252,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2869","v":355481.88224760763},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2869","v":-104668.24761591977},12230716.791540697,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2869","v":1521536.8032007983},-737041.07711232,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2869","v":443971.03647214721},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2869","v":-130723.0345635315},455871.63958310982,274738.69113959029,386396.88230176741,89573.783479435311,396433.26165632036,908558.50446928479,363848.15205327666,-418859.85187220038,712381.03122952359,1097743.7279970942,{"$f":"BI2869*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":15301634.373115012},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2869:BI2869)+Monte_Carlo!BJ2869/(1+Analise_Fundamentalista!$C$10)^10","v":10029386.926892042},{"$f":"(BK2869+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":63.936783066657092},0.81882831308824044]
["Tent2859",2349159.8402304649,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2884","v":119477.35825879431},-141423.27390250939,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2884","v":85273.737171906352},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2884","v":-25108.038083434625},3068575.0938717132,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2884","v":161515.10070068724},-156577.63379582268,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2884","v":111388.27659398573},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2884","v":-32797.214986976513},3927629.7251526909,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2884","v":576058.01600380358},-304230.84952194802,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2884","v":142571.67994936419},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2884","v":-41978.87049996946},4340063.3191618267,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2884","v":590617.38701164455},-568496.97448937735,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2884","v":157542.88509858446},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2884","v":-46386.998975490002},4835059.3986190772,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2884","v":455227.40253488097},-28170.405011545252,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2884","v":175511.08158223479},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2884","v":-51677.562947051934},6186359.595306932,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2884","v":841445.44757141569},-161818.30752392061,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2884","v":224562.83865696873},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2884","v":-66120.384682529417},6286613.1381217418,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2884","v":824443.2763056769},-255922.59843920585,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2884","v":228202.00961253207},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2884","v":-67191.903839244842},8224505.2678347966,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2884","v":909653.29322201957},-1104650.6309724986,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2884","v":298546.86282628565},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2884","v":-87904.274517968064},10829684.211765505,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2884","v":491376.7287318653},-695595.1378261036,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2884","v":393114.01008721336},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2884","v":-115748.66850861158},12591578.870651623,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2884","v":1175367.3362098786},-498598.96129908459,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2884","v":457070.2124253654},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2884","v":-134579.96190837136},38219.783444756642,83528.528511873781,372419.97593125026,133276.29864536168,550890.51615851861,838069.59402193432,729530.78363975824,15645.25055783859,73146.932484363482,999258.62542778789,{"$f":"BI2884*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":13928833.971454926},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2884:BI2884)+Monte_Carlo!BJ2884/(1+Analise_Fundamentalista!$C$10)^10","v":8990287.0357655659},{"$f":"(BK2884+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":57.553086093390625},0.76718252297687051]
["Tent2862",2656294.0728651802,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2887","v":185800.83269929732},-67935.994991336411,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2887","v":96422.60979507296},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2887","v":-28390.717225847668},3258402.2136077285,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2887","v":415796.53072218271},-41353.087693949237,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2887","v":118278.93922121714},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2887","v":-34826.10483515857},3365201.6982714878,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2887","v":486687.1138125381},-547408.50725961919,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2887","v":122155.72573414296},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2887","v":-35967.587625008149},5030421.1367609259,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2887","v":334074.4919449524},-793696.27189129428,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2887","v":182602.64905519161},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2887","v":-53765.607309682571},4994804.46841304,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2887","v":770469.41661775077},-326661.16155296843,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2887","v":181309.77559310375},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2887","v":-53384.933057565249},6925920.6846983358,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2887","v":364756.66005760367},-104673.0620878476,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2887","v":251408.66535607673},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2887","v":-74024.882145607131},6739471.2345318245,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2887","v":1013237.5881565034},-34229.040150538043,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2887","v":244640.61103424491},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2887","v":-72032.09314281329},6989362.3000841551,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2887","v":893457.63659542671},-165469.57127034568,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2887","v":253711.57533415672},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2887","v":-74702.9520103744},9873565.4903189186,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2887","v":1534085.4870712094},-263407.33296704409,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2887","v":358407.21186875895},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2887","v":-105529.583004404},12003537.63372463,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2887","v":1547332.8586554676},-595434.14207806997,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2887","v":435724.50702669157},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2887","v":-128294.92267070737},185896.73027718617,457896.27741429204,25466.744662053723,-330784.73820083286,571733.09760032082,437467.38118022564,1151617.065897397,906996.68864886335,1523555.7829685202,1259328.3009333818,{"$f":"BI2887*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":17553988.90026705},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2887:BI2887)+Monte_Carlo!BJ2887/(1+Analise_Fundamentalista!$C$10)^10","v":11915670.378689429},{"$f":"(BK2887+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":75.525141476460789},0.89251980955241117]
["Tent2874",2516663.6507134191,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2899","v":397246.53812937019},-290421.49992835906,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2899","v":91354.070943070663},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2899","v":-26898.334333481977},2872421.4937527995,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2899","v":457298.4854402421},-152471.64820349045,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2899","v":104267.96478913959},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2899","v":-30700.707130148297},3407131.0319166961,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2899","v":146202.54294310755},-412679.09840856772,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2899","v":123677.7468907382},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2899","v":-36415.732228856672},3803192.7508666366,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2899","v":271517.72852633242},-1303.5019800368627,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2899","v":138054.65830698193},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2899","v":-40648.876586462451},5148541.0582205495,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2899","v":433184.67761289462},-1027742.9583581497,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2899","v":186890.36373718875},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2899","v":-55028.083977140661},5933253.583474868,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2899","v":553957.20190577372},-526309.80394338409,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2899","v":215375.17285408344},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2899","v":-63415.164171181721},7301485.3691973137,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2899","v":1172985.0886193521},-141789.40438045995,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2899","v":265041.54109682405},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2899","v":-78038.952299415119},7856749.0318712415,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2899","v":968477.61912169436},-1015400.9244459538,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2899","v":285197.43122447131},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2899","v":-83973.661785763499},10078035.201447256,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2899","v":835996.65841651638},-303378.0133736704,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2899","v":365829.3957950187},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2899","v":-107714.97422640596},11616260.166226963,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2899","v":874773.35681754432},-905758.22389768087,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2899","v":421666.46107748203},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2899","v":-124155.66520671395},171280.77481059983,378394.09489574295,-179214.54080357865,367620.00826681504,-462696.00098520698,179607.40664529137,1218198.2730363011,154300.46411444835,790733.06661145866,266525.92879063153,{"$f":"BI2899*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3715149.7287533828},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2899:BI2899)+Monte_Carlo!BJ2899/(1+Analise_Fundamentalista!$C$10)^10","v":3515090.128866923},{"$f":"(BK2899+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":23.916283490403398},0.41069780683186385]
["Tent2881",2220342.988650321,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2906","v":103452.20010780082},-50917.543778387102,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2906","v":80597.727410101477},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2906","v":-23731.23163549829},{"$f":"G$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":3102715.5277329003},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2906","v":443785.23977708572},-354103.71089056355,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2906","v":112627.56322495764},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2906","v":-33162.111108088298},{"$f":"L$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":3484906.0624772385},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2906","v":574507.73053293698},-69339.853382145899,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2906","v":126500.95517183415},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2906","v":-37246.998963376878},{"$f":"Q$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":4622869.4191764826},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2906","v":372894.38330196141},-797632.29497311439,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2906","v":167808.65443035361},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2906","v":-49409.656781822581},{"$f":"V$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":5018648.8589418316},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2906","v":377955.84210276237},-96628.697229363388,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2906","v":182175.31920412384},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2906","v":-53639.784113342903},{"$f":"AA$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":6353364.444013699},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2906","v":649094.34732904611},-674576.48999125999,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2906","v":230625.06027814955},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2906","v":-67905.347982871026},{"$f":"AF$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":7155552.6444346486},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2906","v":456043.9581919483},-52760.874636470508,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2906","v":259744.23071245666},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2906","v":-76479.209812671048},{"$f":"AK$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":8712952.6943568308},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2906","v":1115663.6405640759},-513230.3373434511,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2906","v":316277.34534102492},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2906","v":-93124.845880054563},{"$f":"AP$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":9379524.0866132416},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2906","v":654392.06434831687},-1615036.9668363547,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2906","v":340473.66980399058},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2906","v":-100249.22269575055},{"$f":"AU$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":11865324.090125322},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2906","v":869896.61682701099},-2766155.5167816388,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2906","v":430707.40040472202},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2906","v":-126817.68350762113},109401.15210401692,169146.9810033915,594421.83335924835,-306338.91402262193,409862.67996417999,137237.56963306465,586548.10445526335,825585.8026815952,-720420.45537979773,-1592369.1830575268,{"$f":"BI2906*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-22196301.745781075},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2906:BI2906)+Monte_Carlo!BJ2906/(1+Analise_Fundamentalista!$C$10)^10","v":-9999281.0694083199},{"$f":"(BK2906+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-59.109084186714831},4.8854886631962543E-3]
["Tent2893",2434460.4888963429,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2918","v":253566.02485212326},-380312.65537542163,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2918","v":88370.122939429784},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2918","v":-26019.739321709851},2361239.4935790822,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2918","v":129722.25704935681},-211219.7923727067,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2918","v":85712.224654595775},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2918","v":-25237.146537920216},4056911.9720267756,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2918","v":320045.43896505371},-273011.92411252687,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2918","v":147264.5834087783},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2918","v":-43360.651135938475},3710052.1881040069,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2918","v":226001.62567486367},-211850.9862075308,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2918","v":134673.68621089641},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2918","v":-39653.381619748216},4813287.8596336516,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2918","v":273686.32939727773},-566345.26197549736,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2918","v":174720.78180719313},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2918","v":-51444.866720673643},6715465.6856683232,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2918","v":779934.7396621384},-593684.27973846125,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2918","v":243769.21742815775},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2918","v":-71775.51961181873},7177848.6480620177,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2918","v":916464.18609955907},-694974.73910481809,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2918","v":260553.5683832035},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2918","v":-76717.511565747773},7121381.2472468661,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2918","v":254580.24303521981},-550368.96147549432,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2918","v":258503.82012281287},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2918","v":-76113.982752655051},8699235.4719193801,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2918","v":1126314.5876871387},-440690.54195280944,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2918","v":315779.41463370237},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2918","v":-92978.234935383953},10895230.338146783,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2918","v":598697.39397436706},-98918.020936056389,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2918","v":395493.31312907254},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2918","v":-116449.23158193624},-64396.246905578439,-21022.457206674331,150937.44712536666,109170.94405848105,-169383.01749170013,358244.15774001618,405325.50381219666,-113398.88107011665,908425.22543264762,778823.45458544698,{"$f":"BI2918*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":10856151.06634834},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2918:BI2918)+Monte_Carlo!BJ2918/(1+Analise_Fundamentalista!$C$10)^10","v":6406021.6303664679},{"$f":"(BK2918+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":41.676684423596321},0.60975450611277915]
["Tent2900",2711322.6574435355,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2925","v":209253.25211067041},-184481.56914765868,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2925","v":98420.129494633438},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2925","v":-28978.867837657592},2636417.7613194678,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2925","v":87984.927809887435},-5794.3572529866296,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2925","v":95701.106158892231},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2925","v":-28178.277365987389},3333748.407818743,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2925","v":414362.60877617856},-351333.62903268705,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2925","v":121013.98153380117},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2925","v":-35631.411941679864},4652726.7479034225,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2925","v":636688.28859318094},-113497.14439616739,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2925","v":168892.46573979029},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2925","v":-49728.774678317903},4761528.7041442627,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2925","v":191303.80367924331},-507874.58684898965,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2925","v":172841.94131883836},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2925","v":-50891.660069964644},5034574.9270839253,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2925","v":810666.17871782382},-51276.903553827324,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2925","v":182753.43029119127},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2925","v":-53810.00340561202},7144441.6620113868,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2925","v":318278.53052813344},-55223.926474594264,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2925","v":259340.90566889985},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2925","v":-76360.454602808328},8770952.9559129402,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2925","v":458163.64956641529},-409640.07879385242,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2925","v":318382.73594712024},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2925","v":-93744.758050806253},9903369.0284803528,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2925","v":1620632.2430493997},-1088073.4361548389,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2925","v":359489.07059818524},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2925","v":-105848.1259823501},11610756.66623635,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2925","v":1703881.93662473},-507469.20060245629,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2925","v":421466.68582009512},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2925","v":-124096.84328877118},94212.944619987567,149713.39934980564,148411.54933561283,642354.83525848587,-194620.50192087263,888332.70204957575,446035.05511963065,273161.54866887687,786199.75151039602,1493782.5785535977,{"$f":"BI2925*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":20822086.49159015},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2925:BI2925)+Monte_Carlo!BJ2925/(1+Analise_Fundamentalista!$C$10)^10","v":12664124.791906402},{"$f":"(BK2925+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":80.123261650548613},0.9147557813220103]
["Tent2911",2372801.4124979167,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2936","v":105684.49567441126},-103342.68392850432,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2936","v":86131.918546089713},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2936","v":-25360.721398838665},3311263.0980128911,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2936","v":350083.26758303493},-636352.0435751417,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2936","v":120197.77211042494},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2936","v":-35391.086866623344},3430468.4075864004,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2936","v":320161.7828944326},-457695.59453532635,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2936","v":124524.88602748812},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2936","v":-36665.164262832215},3937383.1893801177,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2936","v":372123.36614491348},-375330.24753815372,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2936","v":142925.7275245022},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2936","v":-42083.116429545553},5257869.9921308728,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2936","v":712931.97259714198},-277979.02729096607,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2936","v":190858.96843402323},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2936","v":-56196.601754957097},6280039.2015471198,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2936","v":681466.60278566345},-391956.14455809718,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2936","v":227963.37785574445},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2936","v":-67121.640995888258},6298033.7002882743,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2936","v":324480.58880197012},-216307.95024382143,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2936","v":228616.57229995175},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2936","v":-67313.967866094288},7846209.9111907994,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2936","v":1144800.5469188781},-593908.43837004341,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2936","v":284814.86457594606},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2936","v":-83861.018687205971},9344784.769074088,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2936","v":783400.39286709588},-472231.92237820453,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2936","v":339212.64389054122},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2936","v":-99877.925650386431},9735969.2343850341,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2936","v":417583.79417593667},-460650.03675763117,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2936","v":353412.51258801809},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2936","v":-104058.94146909364},63113.008893157981,-201462.09074830517,-49674.089876237849,97635.729701716409,569615.31198524206,450352.19508742244,269475.24299200613,751845.95443757472,550503.18872904615,206287.32853722994,{"$f":"BI2936*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2875473.7527333912},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2936:BI2936)+Monte_Carlo!BJ2936/(1+Analise_Fundamentalista!$C$10)^10","v":2918483.801042214},{"$f":"(BK2936+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":20.251040098800878},0.37075654135965441]
["Tent2914",2593777.7342529986,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2939","v":102959.431370905},-436172.58843167982,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2939","v":94153.287062549964},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2939","v":-27722.536804988118},2839648.2323534545,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2939","v":119720.29694559872},-48504.056006292645,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2939","v":103078.30607329853},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2939","v":-30350.42347501294},3557524.5679718186,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2939","v":507118.56605292583},-29825.629704126302,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2939","v":129136.98327231196},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2939","v":-38023.152280105271},3945108.824507216,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2939","v":444993.29422434291},-70345.162870758868,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2939","v":143206.16556368204},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2939","v":-42165.688733765972},5172528.8236704785,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2939","v":244583.15347826452},-966710.09185081685,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2939","v":187761.11181115458},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2939","v":-55284.467437362866},6454442.7716802489,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2939","v":216200.59106273582},-189352.13096406579,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2939","v":234294.17065523125},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2939","v":-68985.682516519722},5882935.1054391004,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2939","v":641900.67894048896},-721339.90106265456,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2939","v":213548.62848812348},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2939","v":-62877.355614613436},7977749.2223004242,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2939","v":629507.25019650196},-628288.42223759112,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2939","v":289589.69873207371},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2939","v":-85266.923034900421},10062778.540177591,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2939","v":1228296.3310735729},-955634.78042848548,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2939","v":365275.58395942108},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2939","v":-107551.9096168274},12136980.018920666,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2939","v":1868784.1257838395},-69910.731777198787,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2939","v":440568.42215239996},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2939","v":-129721.16725060693},-266782.40680321294,143944.12353759166,568406.7673410062,475688.60818350012,-589650.29399876075,192156.94823738158,71232.050751344432,205541.60365608413,530385.22498768114,2109720.6489084335,{"$f":"BI2939*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":29407750.803467356},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2939:BI2939)+Monte_Carlo!BJ2939/(1+Analise_Fundamentalista!$C$10)^10","v":15798617.511408795},{"$f":"(BK2939+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":99.379977830665794},0.97241683219991149]
["Tent2930",2633883.5954089337,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2955","v":226569.2208362259},-205115.05384186015,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2955","v":95609.116761617464},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2955","v":-28151.191965878901},2906821.0550585138,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2955","v":147536.89970586944},-111443.54628408382,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2955","v":105516.65766196027},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2955","v":-31068.372829402113},4018797.1466560368,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2955","v":326608.842143021},-428721.95606117463,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2955","v":145881.02766031181},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2955","v":-42953.276350041364},4287034.0427049818,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2955","v":625119.11743278173},-390904.03915190697,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2955","v":155617.9396327392},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2955","v":-45820.217154170932},4296397.2700016294,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2955","v":456939.88641450362},-398155.34841311758,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2955","v":155957.82173437468},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2955","v":-45920.292195265203},6435172.6064193314,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2955","v":377559.32326034625},-149322.5460167283,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2955","v":233594.6699317907},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2955","v":-68779.721204326619},8100260.2927594371,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2955","v":882655.74889540905},-983259.23357865098,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2955","v":294036.81069272506},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2955","v":-86576.3327098187},7978663.6732568368,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2955","v":420964.7315692897},-1059859.2010055501,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2955","v":289622.89300399099},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2955","v":-85276.696771470335},9012511.4951490127,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2955","v":763000.88635593315},-1011873.5164633794,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2955","v":327151.23225532618},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2955","v":-96326.558104872878},10323437.555154216,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2955","v":907623.8230040567},-109582.44394180099,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2955","v":374737.42131673946},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2955","v":-110337.85732576728},88912.091790104314,110541.63825434378,814.63739211681968,344012.80075944302,168822.06754049551,393051.72597108205,106856.99329966443,-434548.27320373978,-18047.955956992926,1062440.9430532278,{"$f":"BI2955*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":14809542.918810496},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2955:BI2955)+Monte_Carlo!BJ2955/(1+Analise_Fundamentalista!$C$10)^10","v":8155555.8974380121},{"$f":"(BK2955+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":52.424925955238628},0.7203730242357218]
["Tent2933",2863861.4702977799,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2958","v":392186.00305770728},-165259.50927393191,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2958","v":103957.23872538349},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2958","v":-30609.216806151169},2913829.0524526061,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2958","v":379291.7290691149},-230176.91550693684,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2958","v":105771.0456851382},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2958","v":-31143.274955024277},3758151.9984005541,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2958","v":473936.82458167465},-147272.11929372561,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2958","v":136419.69366045503},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2958","v":-40167.476849902159},3658342.6024198141,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2958","v":523129.59380755841},-308172.39722833136,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2958","v":132796.64509032734},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2958","v":-39100.704775711085},5004502.6938666943,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2958","v":532342.35668412119},-247157.88405191468,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2958","v":181661.8180187429},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2958","v":-53488.588590007952},5042158.3624357432,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2958","v":262728.55722226569},-713161.50101324858,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2958","v":183028.70652483724},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2958","v":-53891.055865455717},7188120.7668595193,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2958","v":358778.69655044406},-1348310.7356099505,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2958","v":260926.44295032995},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2958","v":-76827.300923435731},8660878.4084301926,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2958","v":581043.33797403425},-952823.33620490029,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2958","v":314387.06572042359},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2958","v":-92568.271086027176},10373302.922058169,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2958","v":680395.43778797472},-1366392.4212729193,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2958","v":376547.51789617498},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2958","v":-110870.82298856614},12217690.217549881,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2958","v":648624.25425928424},-874034.04810656875,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2958","v":443498.17607852054},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2958","v":-130583.80533346513},300274.5157030077,223742.58429229198,422916.92209850193,308653.1368938433,413357.70206094143,-321295.29313160136,-805432.89703261224,-149961.20359646963,-420320.28857733571,87504.576897770894,{"$f":"BI2958*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1219741.0083197136},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2958:BI2958)+Monte_Carlo!BJ2958/(1+Analise_Fundamentalista!$C$10)^10","v":963171.34071450098},{"$f":"(BK2958+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":8.2386028525102368},0.25110178036946196]
["Tent2941",2357455.941126341,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2966","v":365914.11163576355},-164107.0588152885,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2966","v":85574.882932714681},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2966","v":-25196.707578660305},3007979.1701253289,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2966","v":318289.29991298087},-284790.62108380825,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2966","v":109188.66429568801},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2966","v":-32149.560138179229},3588002.4570249999,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2966","v":366799.21911898203},-284608.90864730283,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2966","v":130243.32071949926},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2966","v":-38348.902782878591},3681085.506029713,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2966","v":549980.48496081366},-348988.2067463703,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2966","v":133622.20508490238},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2966","v":-39343.783037218062},4848012.7081675371,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2966","v":764082.69597518002},-949809.74104768923,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2966","v":175981.28250046325},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2966","v":-51816.009119968519},6197424.4965933077,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2966","v":740717.59003348544},-322894.90061557404,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2966","v":224964.49097026337},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2966","v":-66238.647372930471},6946028.8019831683,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2966","v":780519.74376317847},-14560.935023301272,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2966","v":252138.58346509753},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2966","v":-74239.799566689981},8971337.7271666918,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2966","v":558750.06702001463},-309478.20034231734,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2966","v":325656.6378862359},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2966","v":-95886.48905685221},9859516.8256721068,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2966","v":1252687.5714114227},-194595.14204090263,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2966","v":357897.24991717422},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2966","v":-105379.42957468296},10876689.049543645,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2966","v":519465.70482465927},-263885.91529451823,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2966","v":394820.27039094304},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2966","v":-116251.06057101097},262185.22817452945,110537.78298668141,174084.72840829985,295270.70026212768,-61561.771692014481,576548.53301524429,943857.59263828478,479042.01550708106,1310610.2497130116,534148.99935007317,{"$f":"BI2966*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":7445592.7010695748},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2966:BI2966)+Monte_Carlo!BJ2966/(1+Analise_Fundamentalista!$C$10)^10","v":6309160.5389010217},{"$f":"(BK2966+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":41.081619539367601},0.60325380041122068]
["Tent2951",2690346.3314609881,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2976","v":349561.90879519109},-125093.88146819407,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2976","v":97658.695692626803},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2976","v":-28754.670921551333},3085543.1907671341,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2976","v":351654.20106451272},-328820.70577721996,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2976","v":112004.21298545138},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2976","v":-32978.571579132389},3642528.0568305077,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2976","v":237977.05770968593},-38806.097005599797,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2976","v":132222.58223560761},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2976","v":-38931.677446821639},4242557.2792158211,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2976","v":608374.68658894789},-331844.23115763767,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2976","v":154003.44760240565},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2976","v":-45344.845384064298},5162391.0014688661,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2976","v":785885.09363696945},-358362.86643904645,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2976","v":187393.11216672382},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2976","v":-55176.113454137863},6869278.1136160186,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2976","v":748193.08620724571},-134935.43894890803,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2976","v":249352.558472034},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2976","v":-73419.481096464835},6652660.4205514379,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2976","v":366814.56287376629},-1077306.3964017325,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2976","v":241489.40675760593},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2976","v":-71104.251117700318},8610790.4748685975,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2976","v":725292.88002639485},-83843.054110451398,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2976","v":312568.89004379686},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2976","v":-92032.92661016481},10490383.480244622,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2976","v":1652967.1549407025},-1571389.8338097967,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2976","v":380797.50402983552},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2976","v":-112122.19084503641},11717626.982511647,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2976","v":1425742.3966266585},-689985.40679729742,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2976","v":425346.04349745269},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2976","v":-125239.08313344927},293372.05209807248,101859.13669361176,292461.86549287214,385189.0576496516,559739.22591050901,789190.72463390685,-540106.67788806057,861985.78934957553,350252.63431570487,1035863.9501933644,{"$f":"BI2976*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":14439081.747312374},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2976:BI2976)+Monte_Carlo!BJ2976/(1+Analise_Fundamentalista!$C$10)^10","v":9454956.4643167965},{"$f":"(BK2976+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":60.407776821340001},0.79122479037642712]
["Tent2963",2365699.8380747028,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2988","v":319230.5033466561},-304214.68999714969,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2988","v":85874.13370722899},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2988","v":-25284.819113256894},2736583.8091190821,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2988","v":329324.87315115897},-149518.95621761418,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2988","v":99337.101073897662},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2988","v":-29248.861367871701},3506589.5267806822,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2988","v":414902.25415329484},-189670.0149046623,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2988","v":127288.05786460234},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2988","v":-37478.75383939172},4069150.0616511684,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2988","v":573850.23230129958},-453836.81290101807,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2988","v":147708.82207668191},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2988","v":-43491.452972022817},5514831.803472111,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2988","v":876801.47576002008},-516711.4667207718,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2988","v":200186.59850341012},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2988","v":-58943.033408799434},5362815.6410960592,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2988","v":870705.06938286521},-151858.26617643234,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2988","v":194668.46131481187},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2988","v":-57318.270577054005},7615384.9590269495,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2988","v":343147.69128718565},-45950.214625947767,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2988","v":276435.99398295698},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2988","v":-81393.940206514613},7700247.7378535653,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2988","v":369098.32319038885},-575698.9642040648,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2988","v":279516.48521791206},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2988","v":-82300.961451367722},9761285.7091200911,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2988","v":383773.27825641911},-1054362.0249388223,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2988","v":354331.492376326},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2988","v":-104329.52629729491},11457594.700529369,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2988","v":413164.46297856845},-417240.9538101384,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2988","v":415906.95634372695},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2988","v":-122459.83400483614},75605.12794347851,249894.15663957078,315041.54327384313,224230.78850494057,501333.57413385902,856196.99394419068,492239.53043768025,-9385.1172471316095,-420586.78060337203,289370.63150732085,{"$f":"BI2988*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":4033585.8804871626},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2988:BI2988)+Monte_Carlo!BJ2988/(1+Analise_Fundamentalista!$C$10)^10","v":3722599.1121114595},{"$f":"(BK2988+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":25.191112291345423},0.42483373255520407]
["Tent2970",2410166.9302490903,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B2995","v":275092.68482913409},-55365.430518120265,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B2995","v":87488.274671985841},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B2995","v":-25760.087515454925},2547800.9922209084,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G2995","v":363496.74088316108},-393221.80307296652,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G2995","v":92484.346299591765},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G2995","v":-27231.133125202447},3878499.2905162922,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L2995","v":296689.37452202366},-291719.72202485387,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L2995","v":140788.26117190256},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L2995","v":-41453.759861356906},3890507.2207714594,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q2995","v":568657.91254344024},-93724.143916436471,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q2995","v":141224.14512965712},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q2995","v":-41582.10173277268},5287886.7304186309,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V2995","v":819586.35014530702},-720877.46127078927,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V2995","v":191948.56625860426},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V2995","v":-56517.423435611905},5753805.8485223558,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA2995","v":261791.79567893859},-565278.04775135394,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA2995","v":208861.27851433805},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA2995","v":-61497.210149486993},7259620.9585345797,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF2995","v":255469.32416018602},-1162112.8306320803,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF2995","v":263521.87662334979},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF2995","v":-77591.501598420102},6969736.2808901398,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK2995","v":813332.88692430931},-315980.19248495909,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK2995","v":252999.15722883228},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK2995","v":-74493.187298365185},10031644.030904608,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP2995","v":356917.83558403945},-138121.16647388853,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP2995","v":364145.41141209024},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP2995","v":-107219.14109629182},13851529.008426063,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU2995","v":1425947.6183583778},-1408581.8136328238,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU2995","v":502805.99211064394},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU2995","v":-148046.42574821197},281455.44146754476,35528.150984583881,104304.15380771545,574575.81202388823,234140.03169751013,-156122.18370756425,-720713.13144696457,675858.66436981736,475722.93942594936,372125.37108798604,{"$f":"BI2995*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":5187118.1079188827},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ2995:BI2995)+Monte_Carlo!BJ2995/(1+Analise_Fundamentalista!$C$10)^10","v":3692049.1560362512},{"$f":"(BK2995+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":25.003429024514059},0.42274606841490125]
["Tent2982",2444739.7088726722,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3007","v":162478.11429274877},-374268.24317087216,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3007","v":88743.255277035089},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3007","v":-26129.604577455222},2939900.9969003806,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3007","v":283025.42288362759},-214586.02629607363,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3007","v":106717.44877799116},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3007","v":-31421.934313529098},2917637.0349493534,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3007","v":425842.50036219694},-102543.35019520156,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3007","v":105909.27420966083},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3007","v":-31183.975024858606},3906092.2094682562,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3007","v":467006.4647061291},-64580.569310041341,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3007","v":141789.87514393634},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3007","v":-41748.675536320538},4911345.594441466,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3007","v":357149.24703877076},-107650.83038608052,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3007","v":178280.24564719037},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3007","v":-52492.91687791131},5397802.8957309816,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3007","v":485080.44488192897},-110932.01910429649,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3007","v":195938.48726409432},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3007","v":-57692.217597075542},7341365.064548891,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3007","v":773614.10971045867},-484464.28692506609,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3007","v":266489.16105084663},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3007","v":-78465.190179228754},7995806.2454828983,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3007","v":736428.24551794492},-487244.09678306518,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3007","v":290245.16279313917},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3007","v":-85459.918172129794},10266942.116274031,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3007","v":727033.49190870591},-1277696.3986965613,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3007","v":372686.65528371901},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3007","v":-109734.02883923701},10914227.833969161,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3007","v":1118354.7140632421},-2307180.0921000759,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3007","v":396182.91604069172},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3007","v":-116652.27857790027},-149176.47817854353,143734.91105201602,398024.44935179758,502467.09500370361,375285.74542196933,512394.69544465124,477173.79365701042,453969.39335588913,-287710.28034337342,-909294.74057404231,{"$f":"BI3007*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-12674812.256087238},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3007:BI3007)+Monte_Carlo!BJ3007/(1+Analise_Fundamentalista!$C$10)^10","v":-4802804.6952793747},{"$f":"(BK3007+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-27.184597634016335},4.6760122929734436E-2]
["Tent2990",2595900.2024248452,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3015","v":235844.41066491875},-20717.628614128087,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3015","v":94230.331965984049},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3015","v":-27745.221941510958},3357105.9874069537,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3015","v":213928.78342513533},-430992.50377395004,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3015","v":121861.85406621324},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3015","v":-35881.059917008832},3646784.9409795371,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3015","v":421116.85810884146},-62795.973944141086,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3015","v":132377.10574391857},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3015","v":-38977.17541911803},4895626.2019956904,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3015","v":246346.31485450477},-174188.52270648253,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3015","v":177709.63682059318},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3015","v":-52324.906554638343},4339531.2645000648,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3015","v":230133.41081693835},-459669.21527538955,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3015","v":157523.57168763166},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3015","v":-46381.312325956322},6303207.1513269581,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3015","v":801417.13946335751},-997049.73408524296,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3015","v":228804.36688786754},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3015","v":-67369.262190251175},6866489.9130945243,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3015","v":399887.7122662114},-367871.75246846187,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3015","v":249251.34770111041},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3015","v":-73389.680550891455},7966496.4521016711,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3015","v":524236.76268519304},-405868.03411779238,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3015","v":289181.22683844122},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3015","v":-85146.652384152912},8405946.9162970949,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3015","v":723137.82767616375},-925440.28239492944,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3015","v":305133.13557709754},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3015","v":-89843.539672043567},11115122.685057741,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3015","v":1559799.724841655},-1100887.5599520423,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3015","v":403475.33371169883},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3015","v":-118799.46136449309},281611.89207526372,-131082.92619961029,451720.81448950095,197542.52241397707,-118393.54509677587,-34197.489924269088,207877.6269479685,322403.30302168895,12987.141186288281,743588.03723681846,{"$f":"BI3015*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":10364998.66027943},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3015:BI3015)+Monte_Carlo!BJ3015/(1+Analise_Fundamentalista!$C$10)^10","v":6137381.71070382},{"$f":"(BK3015+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":40.026298491797341},0.59165530708688863]
["Tent3000",2300286.3498985623,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3025","v":256629.35777042212},-224727.8503413875,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3025","v":83499.645389021331},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3025","v":-24585.673689361127},2255014.5240169894,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3025","v":197357.57715890868},-243378.70275707915,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3025","v":81856.292852763596},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3025","v":-24101.804218721089},2893643.1725296606,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3025","v":159814.80411452858},-101392.75008916277,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3025","v":105038.3048176781},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3025","v":-30927.526399658527},4029382.89084278,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3025","v":423363.88735060761},-598366.24950031214,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3025","v":146265.28672693233},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3025","v":-43066.41776495512},4317872.1318207439,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3025","v":426193.99301165191},-294705.29248774791,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3025","v":156737.35222489529},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3025","v":-46149.817508595064},5295993.4316454837,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3025","v":429082.84749557963},-466652.7690867192,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3025","v":192242.83687310701},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3025","v":-56604.068609622234},6450296.4669538196,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3025","v":526990.8827392403},-397533.70204133971,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3025","v":234143.66114394934},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3025","v":-68941.366427340152},8603221.8998913839,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3025","v":1386328.5730807595},-225423.00555635168,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3025","v":312294.15323690954},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3025","v":-91952.032979382086},11406752.132845683,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3025","v":1415848.5882055762},-405972.52728173201,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3025","v":414061.38769422279},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3025","v":-121916.42392954032},12361138.679714842,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3025","v":1849975.4898390947},-1115877.7394472577,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3025","v":448705.30853961734},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3025","v":-132116.99579133309},90815.479128694831,11733.363035872033,132532.83244338538,-71803.493187727319,242076.23524020426,98068.8466723452,294659.47541450983,1381247.6877819351,1302021.0246885265,1050686.0631401213,{"$f":"BI3025*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":14645689.671515327},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3025:BI3025)+Monte_Carlo!BJ3025/(1+Analise_Fundamentalista!$C$10)^10","v":9435160.5459747519},{"$f":"(BK3025+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":60.286160848629095},0.79023133866189443]
["Tent3003",2671722.0646567494,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3028","v":197523.69566070556},-249226.79712871421,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3028","v":96982.640872820106},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3028","v":-28555.613031922589},3248503.4642371065,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3028","v":260322.55027925721},-161455.92626929117,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3028","v":117919.61784269477},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3028","v":-34720.306084507545},3352691.3833065433,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3028","v":138473.82044039987},-434191.56580246193,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3028","v":121701.60537503033},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3028","v":-35833.876219255202},4057641.0855060122,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3028","v":383687.52819460793},-523861.70316097653,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3028","v":147291.04999063115},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3028","v":-43368.44396837597},4694107.1984983291,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3028","v":226908.50794876306},-19877.150253338277,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3028","v":170394.56262040909},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3028","v":-50171.052769256436},6769695.5089598149,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3028","v":568024.38198616728},-1173479.5670833334,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3028","v":245737.74235313004},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3028","v":-72355.132988968544},8453360.9807861876,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3028","v":1368051.4188360462},-1535178.2025194233,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3028","v":306854.25067716581},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3028","v":-90350.305587455179},8667458.6854522992,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3028","v":980196.04201125854},-322864.70806852455,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3028","v":314625.92763339001},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3028","v":-92638.601696674072},8164129.1589447483,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3028","v":1128521.8443920179},-1503772.3205982537,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3028","v":296355.2297356879},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3028","v":-87258.969070726889},11809006.203730002,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3028","v":955208.28092441778},-1054376.193167709,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3028","v":428663.07946908032},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3028","v":-126215.75271850397},16723.926372888865,182065.93576815326,-209850.01620628696,-36251.568944113416,327254.86754657747,-432072.5757330046,49377.161406333544,879318.65987944999,-166154.21554127481,203279.41450728508,{"$f":"BI3028*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2833545.9333907505},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3028:BI3028)+Monte_Carlo!BJ3028/(1+Analise_Fundamentalista!$C$10)^10","v":1798292.0510890605},{"$f":"(BK3028+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":13.369156321581213},0.29968418646445882]
["Tent3010",{"$f":"B$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":2696101.3575312896},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3035","v":234213.02629262451},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*B3035)","v":-333940.18018634658},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3035","v":97867.601264794343},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3035","v":-28816.181173544283},3134534.5191470236,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3035","v":153345.54003305809},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*G3035)","v":-51492.111082098687},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3035","v":113782.58225110313},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3035","v":-33502.195437183545},3933035.046727913,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3035","v":176348.02644953842},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*L3035)","v":-113195.49661260829},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3035","v":142767.89136224528},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3035","v":-42036.643077909743},4052638.556786133,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3035","v":467632.62574223941},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*Q3035)","v":-96975.657842301749},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3035","v":147109.45982722531},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3035","v":-43314.976477802884},4498110.1846512472,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3035","v":640853.63046680181},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*V3035)","v":-344860.36703518796},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3035","v":163279.93484623649},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3035","v":-48076.218521013368},5857124.4410021277,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3035","v":648768.85954670387},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AA3035)","v":-219908.30474556133},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3035","v":212611.70977457406},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3035","v":-62601.488841078484},7148584.1930920621,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3035","v":1021308.1405710136},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AF3035)","v":-247614.48988327346},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3035","v":259491.27819806981},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3035","v":-76404.730358912348},8291629.3758878885,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3035","v":1101099.8300834424},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AK3035)","v":-344992.58385462512},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3035","v":300983.44608894543},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3035","v":-88621.70320564232},9369287.5465170238,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3035","v":1222331.6433217789},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AP3035)","v":-247185.84009132779},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3035","v":340102.08673213416},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3035","v":-100139.81360651921},12435269.903461698,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3035","v":785180.88646207668},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AU3035)","v":-374536.71650726348},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3035","v":451396.2478200203},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3035","v":-132909.31718093471},-30675.733802472016,182133.81576487899,163883.77812126567,474451.45124936005,411196.97975683695,578870.7757346381,956780.19852689747,968468.98911212035,1215108.0763560659,729131.10059389879,{"$f":"BI3035*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":10163480.989967737},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3035:BI3035)+Monte_Carlo!BJ3035/(1+Analise_Fundamentalista!$C$10)^10","v":8163414.6164141241},{"$f":"(BK3035+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":52.473205895377177},0.72083413352870229]
["Tent3022",2225458.5087262583,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3047","v":82112.687854403615},-87371.157839768042,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3047","v":80783.419122935404},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3047","v":-23785.906788156532},2769778.5225721351,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3047","v":454354.39291298238},-390714.21978956996,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3047","v":100542.05836203803},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3047","v":-29603.649541615636},3653092.1218850557,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3047","v":529025.04536614951},-208351.98332449954,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3047","v":132606.05435678948},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3047","v":-39044.587153161352},4240135.2533799261,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3047","v":273874.37360062334},-130357.7734760498,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3047","v":153915.52885332072},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3047","v":-45318.958547466267},4122180.2682286175,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3047","v":608692.64714256104},-429677.30221886543,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3047","v":149633.80130560219},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3047","v":-44058.244734557105},6017941.3269175189,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3047","v":613673.79270592367},-204635.34850311477,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3047","v":218449.31036160272},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3047","v":-64320.314621629404},7322430.7684464967,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3047","v":380679.0560024929},-536248.61330003385,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3047","v":265801.85226848116},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3047","v":-78262.818667729007},7434061.5264549833,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3047","v":928077.85258696484},-201438.10353941334,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3047","v":269854.0124304659},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3047","v":-79455.938554830762},10221903.494358698,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3047","v":1058838.9857755229},-429901.79286702053,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3047","v":371051.76797549048},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3047","v":-109252.6518742006},11731495.839627003,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3047","v":802470.4092910717},-347283.47985053109,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3047","v":425849.47849420185},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3047","v":-125387.31476361025},51739.042349414449,134578.58194383484,414234.52924527804,252113.170430428,284590.90149474068,563167.43994278216,31969.47630321121,917037.8229231867,890736.3090097924,755649.09317113226,{"$f":"BI3047*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":10533119.746607374},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3047:BI3047)+Monte_Carlo!BJ3047/(1+Analise_Fundamentalista!$C$10)^10","v":7581427.445547374},{"$f":"(BK3047+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":48.897775108723593},0.68572620070774959]
["Tent3031",2705046.8538424717,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3056","v":409295.08429375826},-7667.4523187120958,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3056","v":98192.319867695871},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3056","v":-28911.791467152208},3060704.4269461115,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3056","v":423384.21107742557},-476204.75065979373,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3056","v":111102.57394775136},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3056","v":-32713.092569452703},3819130.9352129702,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3056","v":374588.32264054078},-511265.58810309827,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3056","v":138633.20920831751},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3056","v":-40819.225377845367},3561747.554248956,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3056","v":504662.36009685474},-305561.44240218808,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3056","v":129290.27629891242},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3056","v":-38068.287948805359},4900013.8269436043,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3056","v":415192.46920755022},-246916.77372843039,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3056","v":177868.90617732654},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3056","v":-52371.80189670976},6777995.9926936096,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3056","v":943743.66993256006},-256212.81378873662,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3056","v":246039.04720952749},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3056","v":-72443.849328372089},5955201.9065435287,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3056","v":456664.5561100124},-633808.50073801598,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3056","v":216171.889833775},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3056","v":-63649.749882225289},8474730.1401798259,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3056","v":890583.08643885644},-144783.92044552026,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3056","v":307629.94420406478},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3056","v":-90578.701143465456},9221276.5170504861,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3056","v":1459195.2326913676},-355852.55022517923,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3056","v":334729.33456383785},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3056","v":-98557.858006490904},13147866.477619356,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3056","v":1023653.3621756837},-923500.45721321378,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3056","v":477263.27139741956},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3056","v":-140525.61540622712},470908.16037558985,25568.941795930492,-38863.281632085353,290322.9060447737,293772.79975973658,861126.05402497889,-24621.804676453867,962850.40905393544,1339514.1590235354,436890.56095366244,{"$f":"BI3056*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":6089890.9775376618},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3056:BI3056)+Monte_Carlo!BJ3056/(1+Analise_Fundamentalista!$C$10)^10","v":5698845.6813103398},{"$f":"(BK3056+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":37.332157969395233},0.56170220617999833]
["Tent3040",2726246.7992745112,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3065","v":434223.87938560219},-353316.67593281879,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3065","v":98961.870982895052},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3065","v":-29138.378448658823},2869032.459476694,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3065","v":352009.3788233822},-1669.556119872823,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3065","v":104144.94394859139},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3065","v":-30664.484817722689},3977559.7405428216,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3065","v":579493.24414193176},-600712.36391885486,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3065","v":144384.12324779446},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3065","v":-42512.527131779963},4214487.5893212417,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3065","v":414990.13789921929},-604129.68305858457,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3065","v":152984.52700042038},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3065","v":-45044.833937080701},4561519.2858179733,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3065","v":396468.51753691753},-46425.036288677991,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3065","v":165581.66456875199},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3065","v":-48753.940870793667},5402960.0427990826,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3065","v":195110.30154014973},-408703.96803665446,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3065","v":196125.69002318752},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3065","v":-57747.337662883852},6726517.1806314616,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3065","v":649768.26239742711},-281646.82166213932,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3065","v":244170.38309628482},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3065","v":-71893.639014194574},9147887.3002053201,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3065","v":834678.26299777755},-347499.68134068052,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3065","v":332065.32989232399},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3065","v":-97773.467255420896},9800160.0652929395,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3065","v":593158.43830863468},-336257.98684607912,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3065","v":355742.61884555995},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3065","v":-104745.01901879536},12488189.168713123,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3065","v":1933267.5998201037},-1194105.6621393878,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3065","v":453317.19991493504},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3065","v":-133474.92319229484},150730.69598701963,423820.28183437802,80652.476339091401,-81199.852096025599,466871.20494619786,-75215.314136201079,540398.18481737806,721470.44429400016,507898.05128932022,1059004.2144033562,{"$f":"BI3065*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":14761637.780389989},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3065:BI3065)+Monte_Carlo!BJ3065/(1+Analise_Fundamentalista!$C$10)^10","v":9276346.2987124659},{"$f":"(BK3065+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":59.310487539241315},0.78216126900989413]
["Tent3052",2584892.8899474312,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3077","v":397954.71541253215},-430154.25907166628,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3077","v":93830.7701077003},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3077","v":-27627.574765637193},3188065.062336497,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3077","v":240515.23582551867},-151685.97019848984,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3077","v":115725.72353610003},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3077","v":-34074.334843796416},3512710.2158831777,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3077","v":195267.28819782051},-258474.09677798962,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3077","v":127510.23688575653},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3077","v":-37544.172331760994},4892358.0135971606,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3077","v":618703.28229337733},-280148.07025616919,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3077","v":177591.00264604628},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3077","v":-52289.975854151788},4928502.8596030315,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3077","v":656300.55263083463},-400749.14593460195,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3077","v":178903.04878511245},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3077","v":-52676.295318027122},5427129.0147952475,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3077","v":181679.08208441772},-494787.89985113859,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3077","v":197003.01583576991},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3077","v":-58005.657875465746},7562801.1464874595,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3077","v":1190646.7118069304},-1182236.3562657034,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3077","v":274527.21871224174},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3077","v":-80831.91954482811},7965223.1307730041,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3077","v":710936.97357755038},-606228.32816978334,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3077","v":289135.00568888098},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3077","v":-85133.043007785629},9878746.5874688905,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3077","v":1319899.2475461659},-309739.88753174496,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3077","v":358595.28400802449},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3077","v":-105584.95905090695},11228006.521621358,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3077","v":1396614.9204742333},-2138076.6092031393,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3077","v":407572.98021715664},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3077","v":-120005.97427132257},34003.651682928976,170480.65431933245,26759.255973826432,463856.23882910266,381778.16016331798,-174111.45980641674,202105.65470864053,308710.60808886238,1263169.6849715384,-453894.68278307188,{"$f":"BI3077*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-6326914.2903870661},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3077:BI3077)+Monte_Carlo!BJ3077/(1+Analise_Fundamentalista!$C$10)^10","v":-1588315.9029440288},{"$f":"(BK3077+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-7.4364265972700112},0.13216235117231906]
["Tent3055",2483557.2405221737,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3080","v":209190.98260030354},-185248.63150857642,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3080","v":90152.319034577027},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3080","v":-26544.489953183846},3381720.9346673517,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3080","v":533550.91859202704},-105688.2601464988,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3080","v":122755.3686356508},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3080","v":-36144.146754546106},2969622.9244518434,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3080","v":284123.5377431332},-362312.52336222032,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3080","v":107796.34506885285},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3080","v":-31739.605029712464},4531023.6767690796,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3080","v":509647.85849645059},-386252.33939917572,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3080","v":164474.68389149103},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3080","v":-48428.000975063951},3425924.7126643131,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3080","v":216038.34476400906},-183669.25060744889,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3080","v":124359.9513815181},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3080","v":-36616.60083041287},5691264.3402752988,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3080","v":773008.03633524373},-431649.96965946129,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3080","v":206591.04213226584},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3080","v":-60828.760713237272},6634328.8434983892,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3080","v":698341.14118668123},-285135.64863957511,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3080","v":240823.97648044999},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3080","v":-70908.321523257648},7144050.088150803,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3080","v":412108.98664826166},-330237.94415504055,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3080","v":259326.69166528078},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3080","v":-76356.269425096849},9697083.0896800272,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3080","v":869559.04160799086},-310117.78410530603,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3080","v":352000.95819890586},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3080","v":-103643.32275066897},12578959.740162347,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3080","v":810381.4277142901},-70498.45062043397,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3080","v":456612.14209815639},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3080","v":-134445.08747220974},87550.180173120301,514473.88032663299,-2132.2455799467316,239442.20201370196,120112.44470766539,487120.34809481102,583121.14750429848,264841.46473340504,807798.89295092179,1062050.0317198029,{"$f":"BI3080*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":14804093.940015336},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3080:BI3080)+Monte_Carlo!BJ3080/(1+Analise_Fundamentalista!$C$10)^10","v":9537162.104670275},{"$f":"(BK3080+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":60.912806127945956},0.79532048869745908]
["Tent3071",2656955.1526736086,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3096","v":405909.2364442604},-618771.34953464009,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3096","v":96446.606776831366},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3096","v":-28397.782908106474},2809819.2342813704,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3096","v":213497.46506130739},-15299.661743562958,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3096","v":101995.52315740693},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3096","v":-30031.608379182293},3241127.8903706102,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3096","v":281151.10423579736},-120591.53948641097,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3096","v":117651.88691327369},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3096","v":-34641.475267482761},4928964.8468503496,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3096","v":565808.42784149072},-317549.33362770639,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3096","v":178919.81877173911},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3096","v":-52681.23308054165},5235668.3222700255,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3096","v":715873.0664123816},-193587.64192874084,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3096","v":190053.05504828037},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3096","v":-55959.308249919435},5732870.0700171152,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3096","v":373861.16932473797},-97837.880944819859,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3096","v":208101.31657255295},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3096","v":-61273.446608575978},6338905.3947569933,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3096","v":296822.64164693467},-398962.50124927418,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3096","v":230100.20149887167},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3096","v":-67750.808324406564},8073616.6057349583,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3096","v":317713.45683091728},-527864.44045499864,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3096","v":293069.65353053168},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3096","v":-86291.562513667173},9551063.656278396,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3096","v":1388710.0716055525},-1063408.6731612992,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3096","v":346700.50031918159},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3096","v":-102082.65351395581},11060914.66068002,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3096","v":1315290.4128839369},-482539.8474604779,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3096","v":401507.60008019739},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3096","v":-118220.08097615391},-144813.28922165479,270161.71809596906,243569.97639517736,374497.67990498181,656379.17128200165,422851.15834389505,60209.533572125598,-3372.8926072168542,569919.24524947908,1116038.0845275025,{"$f":"BI3096*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":15556642.484371066},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3096:BI3096)+Monte_Carlo!BJ3096/(1+Analise_Fundamentalista!$C$10)^10","v":9539218.920445621},{"$f":"(BK3096+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":60.925442149517863},0.79542234786586352]
["Tent3072",2583617.0117964372,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3097","v":379734.50249988405},-201863.07090225638,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3097","v":93784.456146322278},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3097","v":-27613.938061715915},3414902.2712462097,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3097","v":496616.68167376256},-15657.633605630661,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3097","v":123959.84034761423},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3097","v":-36498.791955018925},3324184.325054206,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3097","v":133734.27429454584},-297825.82519361022,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3097","v":120666.80844409201},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3097","v":-35529.190138730279},4212489.4207464876,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3097","v":398712.4269271142},-268370.09437894344,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3097","v":152911.99413188128},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3097","v":-45023.477326171196},5000490.8727779388,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3097","v":658182.22874980874},-514037.88907778088,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3097","v":181516.19021971253},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3097","v":-53445.709874411259},5371232.9471796565,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3097","v":260843.3745150168},-200002.32035861741,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3097","v":194974.00678446272},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3097","v":-57408.23552455887},7407944.1749905134,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3097","v":665536.24235697323},-194542.79018561845,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3097","v":268905.9610776942},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3097","v":-79176.793881923353},7610410.4956182204,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3097","v":961795.14623608033},-729550.17750049813,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3097","v":276255.42258120613},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3097","v":-81340.772680588081},9124235.2675859593,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3097","v":1096017.6523200341},-362293.03896803159,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3097","v":331206.76881077286},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3097","v":-97520.672138806229},11591047.203489866,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3097","v":1784801.9874076971},-15043.192354586768,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3097","v":420751.23874099035},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3097","v":-123886.18672433995},244041.94968223403,568420.09646072728,-78953.932593702644,238230.84935388085,272214.82001732918,198406.82541630324,660722.61936712568,427159.61863620026,967410.71002396918,2066623.847069761,{"$f":"BI3097*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":28807017.237365209},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3097:BI3097)+Monte_Carlo!BJ3097/(1+Analise_Fundamentalista!$C$10)^10","v":16932510.90987381},{"$f":"(BK3097+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":106.34603751135815},0.98280263440523929]
["Tent3080",2306825.6077316995,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3105","v":205840.15012722951},-65139.817468718189,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3105","v":83737.018318786533},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3105","v":-24655.565883114832},2852522.9192661732,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3105","v":186891.04086620975},-222315.9066285587,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3105","v":103545.65301545385},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3105","v":-30488.029321912283},3789880.1188051845,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3105","v":205508.32056996497},-193356.52133117398,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3105","v":137571.41409854902},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3105","v":-40506.589941226383},4352570.1304431539,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3105","v":428076.5218347832},-212343.56672652293,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3105","v":157996.87827512278},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3105","v":-46520.672933547743},5220528.8198681567,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3105","v":398041.48537065292},-223256.46922369921,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3105","v":189503.49604142975},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3105","v":-55797.495845177713},5754216.0211295299,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3105","v":432847.79459524807},-359079.70973290631,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3105","v":208876.16764640147},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3105","v":-61501.594112325685},7051978.6689085839,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3105","v":553152.12312719261},-1011306.4709943632,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3105","v":255984.5291308084},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3105","v":-75372.201563412862},8084562.7720581573,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3105","v":869381.944874943},-79479.408001825781,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3105","v":293466.99580333033},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3105","v":-86408.556153777885},10138620.407069052,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3105","v":1314416.1338799489},-410428.86606862536,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3105","v":368028.61902888434},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3105","v":-108362.51451889433},11568998.743587241,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3105","v":484259.75100217725},-2078911.5781616129,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3105","v":419950.88682683645},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3105","v":-123650.53074153468},199781.78509418305,37632.757931192609,109216.62339611363,327209.1604498353,308491.01634320576,221142.65839641751,-277542.02029977506,996960.97652266978,1163653.3723213137,-1298351.4710741336,{"$f":"BI3105*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-18097939.429288179},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3105:BI3105)+Monte_Carlo!BJ3105/(1+Analise_Fundamentalista!$C$10)^10","v":-7330783.3319428694},{"$f":"(BK3105+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-42.715202255537548},1.7078525180015965E-2]
["Tent3092",2676650.6944833533,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3117","v":117853.10797282914},-85926.333329789646,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3117","v":97161.548530466011},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3117","v":-28608.290684275689},3476236.8027028935,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3117","v":345745.39357963938},-101983.80592905427,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3117","v":126186.26386526049},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3117","v":-37154.341111475202},3422767.7340344577,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3117","v":268985.0404296543},-734299.86200574297,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3117","v":124245.35408535744},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3117","v":-36582.858750240397},4473300.1537876436,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3117","v":685642.98017609678},-131706.13992190614,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3117","v":162379.3388055336},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3117","v":-47811.046611845435},4293515.1634786455,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3117","v":542740.2188365194},-207243.37510804198,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3117","v":155853.20220617848},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3117","v":-45889.48797364506},5338803.6000257796,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3117","v":665330.42154011887},-342284.63354033063,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3117","v":193796.83204373289},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3117","v":-57061.627656751727},8315276.7869482767,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3117","v":1287368.3105882981},-8923.373553610847,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3117","v":301841.8394094109},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3117","v":-88874.448926606376},8116116.4248117181,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3117","v":472135.08336863993},-157814.48182646537,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3117","v":294612.38312250772},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3117","v":-86745.804518678488},11493450.226280617,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3117","v":1152343.9024757296},-1214587.4885681304,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3117","v":417208.50025177043},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3117","v":-122843.06118701698},11493859.229997164,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3117","v":987420.2117302767},-300451.15079145244,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3117","v":417223.34695348475},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3117","v":-122847.43265664432},100480.03248922981,332793.51040437043,-377652.32624097163,668505.13244787883,445460.5579610109,459780.99238676945,1491412.3275174918,522187.18014600384,232121.85297235262,981344.97523566452,{"$f":"BI3117*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":13679132.58985115},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3117:BI3117)+Monte_Carlo!BJ3117/(1+Analise_Fundamentalista!$C$10)^10","v":9431553.8852594271},{"$f":"(BK3117+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":60.264003374368308},0.79005004072162865]
["Tent3104",2458388.9672480701,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3129","v":198620.4534841131},-75793.111841198901,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3129","v":89238.718911038362},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3129","v":-26275.48911593197},3490586.9947516229,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3129","v":185218.16463087074},-195194.16334465152,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3129","v":126707.17116333931},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3129","v":-37307.717294012335},3676696.9523089882,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3129","v":260108.05908133832},-424354.77485576214,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3129","v":133462.90201401844},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3129","v":-39296.877768336766},3953487.4871268691,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3129","v":147930.76015067173},-283623.17814900132,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3129","v":143510.30828817637},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3129","v":-42255.240656346883},5518461.4058691924,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3129","v":607723.29033148964},-144412.59358441917,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3129","v":200318.35188840621},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3129","v":-58981.826935596953},6416009.0940314056,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3129","v":453914.67925702973},-352312.92189818749,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3129","v":232899.04067290714},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3129","v":-68574.89980792423},7169083.4996491224,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3129","v":729651.94912407012},-721328.10912557051,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3129","v":260235.39635027762},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3129","v":-76623.828847190685},8112441.3614572138,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3129","v":1276903.1412864341},-424941.75943958899,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3129","v":294478.97951956198},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3129","v":-86706.525100954881},8913349.6081482731,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3129","v":594030.70509564062},-1125199.088661286,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3129","v":323551.68805030442},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3129","v":-95266.706666668673},9756684.1085249428,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3129","v":1551895.8510930769},-1331418.3285599062,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3129","v":354164.45577328146},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3129","v":-104280.34396367542},185790.57143802059,79423.455155546195,-70080.691528742143,-34437.350366500104,604647.22169987974,265925.89822382515,191935.40750158651,1059733.8362654522,-302883.40218200965,470361.63434277661,{"$f":"BI3129*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":6556449.8965400038},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3129:BI3129)+Monte_Carlo!BJ3129/(1+Analise_Fundamentalista!$C$10)^10","v":4627058.1598695107},{"$f":"(BK3129+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":30.747644954780927},0.48734507689978135]
["Tent3111",2592724.6136766863,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3136","v":264842.14398269303},-407525.25878351927,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3136","v":94115.05912858955},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3136","v":-27711.280954669346},3173393.232335743,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3136","v":485034.88122588402},-234341.78127900473,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3136","v":115193.14088510748},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3136","v":-33917.520965019881},3064465.1717628306,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3136","v":392274.87998653512},-357408.4982693661,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3136","v":111239.08775987239},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3136","v":-32753.287758585087},4130175.0221001604,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3136","v":671123.26206834824},-272756.39709873486,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3136","v":149924.00826756403},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3136","v":-44143.693404859034},5156867.8586656908,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3136","v":775076.40931047464},-228139.6494355269,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3136","v":187192.62388163776},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3136","v":-55117.081591994007},5738962.1693023453,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3136","v":736507.73016242194},-745545.76364041434,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3136","v":208322.45779265097},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3136","v":-61338.559530328719},7069389.6531023048,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3136","v":1028947.2174178301},-402315.52825894661,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3136","v":256616.54218697143},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3136","v":-75558.291776058046},8506227.839100711,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3136","v":1389205.9345443605},-835517.31122769671,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3136","v":308773.30041733797},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3136","v":-90915.351468616835},10211673.160787279,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3136","v":1151215.358901382},-1605502.0103388871,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3136","v":370680.41019846307},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3136","v":-109143.3091208815},12404672.897258321,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3136","v":1076906.5416236916},-328086.06282580196,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3136","v":450285.5864590726},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3136","v":-132582.29354302076},-76279.336626906035,331968.71986696689,113352.1817184563,504147.17983231833,679012.30216459138,137945.86478432984,807689.9395697969,771546.57226538495,-192749.55035992357,1066523.7717139414,{"$f":"BI3136*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":14866454.153902043},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3136:BI3136)+Monte_Carlo!BJ3136/(1+Analise_Fundamentalista!$C$10)^10","v":9610983.3161710035},{"$f":"(BK3136+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":61.366325802468474},0.79895739951313161]
["Tent3121",2468885.7086022766,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3146","v":158169.28018384252},-198079.18814156565,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3146","v":89619.74720382251},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3146","v":-26387.679260323133},3091857.1088306806,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3146","v":455856.0713866271},-235611.70392327142,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3146","v":112233.40615496469},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3146","v":-33046.055320545092},3212395.3255625623,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3146","v":453206.52126696671},-193744.12824447901,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3146","v":116608.90416780164},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3146","v":-34334.378951991333},4462583.9168031244,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3146","v":167321.42716558964},-713400.09991626965,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3146","v":161990.34289285014},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3146","v":-47696.510477815478},5443530.2825308144,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3146","v":619614.26610024064},-540031.21331302344,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3146","v":197598.37651332672},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3146","v":-58180.956145029566},7075183.035554084,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3146","v":868821.24125304702},-312454.35086991586,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3146","v":256826.84008329548},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3146","v":-75620.211984610956},7997669.1933874246,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3146","v":484024.17451082775},-436361.82989814813,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3146","v":290312.78719538497},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3146","v":-85479.829531984185},9120722.8238195796,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3146","v":795869.68824415316},-675812.03285374853,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3146","v":331079.26824591734},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3146","v":-97483.130814311458},9880351.265012702,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3146","v":599849.9781152521},-252990.50413529098,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3146","v":358653.53328028484},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3146","v":-105602.10999321051},11719116.506943775,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3146","v":1616401.1220991085},-769322.06720320357,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3146","v":425400.11274925974},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3146","v":-125255.00330862323},23322.159985776245,299431.71829777525,341736.91823829804,-431784.84033564531,219000.47315551434,737573.51848181558,252495.30227608042,353653.79282201052,599910.89726703544,1147224.1643365414,{"$f":"BI3146*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":15991350.493716177},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3146:BI3146)+Monte_Carlo!BJ3146/(1+Analise_Fundamentalista!$C$10)^10","v":9647949.7931911871},{"$f":"(BK3146+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":61.593428884165697},0.80076394856965794]
["Tent3125",2604635.6721382802,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3150","v":229257.59105099051},-137674.10786214945,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3150","v":94547.426671784706},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3150","v":-27838.587451377709},3204370.6556325709,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3150","v":198276.14927983572},-169373.07304557279,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3150","v":116317.6112626606},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3150","v":-34248.610536084198},3393931.9153258367,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3150","v":245174.97513134108},-358392.32552940695,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3150","v":123198.62325692031},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3150","v":-36274.658847490471},3721652.9893841734,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3150","v":160035.6748619118},-322015.89595720888,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3150","v":135094.79151944423},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3150","v":-39777.372058948044},5301854.4225587901,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3150","v":640148.28326170112},-296153.62146756734,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3150","v":192455.58893456706},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3150","v":-56666.711423677632},6250362.7388403229,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3150","v":897645.35397557449},-422489.19863253593,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3150","v":226886.13192393805},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3150","v":-66804.456212178178},7045924.4893411174,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3150","v":866241.71731454658},-472658.02114623744,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3150","v":255764.76438411622},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3150","v":-75307.493931117817},8375943.7159371385,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3150","v":1127915.6334164937},-820168.4720266579,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3150","v":304044.02917488693},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3150","v":-89522.862686015753},10911486.389852075,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3150","v":392894.53116408963},-782818.37589827541,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3150","v":396083.40251202142},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3150","v":-116622.97776911042},11085894.546522869,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3150","v":871214.64275440527},-2080079.9561759566,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3150","v":402414.3618013318},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3150","v":-118487.06831108152},158292.32240924804,110972.07696083936,-26293.38598863603,-66662.801634800882,479783.53930502315,635237.83105479844,574040.96662130754,522268.32787870697,-110463.41999127479,-924938.01993130101,{"$f":"BI3150*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-12892866.556937594},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3150:BI3150)+Monte_Carlo!BJ3150/(1+Analise_Fundamentalista!$C$10)^10","v":-5082096.7219394026},{"$f":"(BK3150+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-28.900424649756122},4.2187514692081804E-2]
["Tent3141",2551855.5798783898,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3166","v":114389.46037148208},-348213.86997892353,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3166","v":92631.526511139484},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3166","v":-27274.468933849115},2904893.4620750421,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3166","v":354656.57567611069},-348009.43686187017,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3166","v":105446.68666440104},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3166","v":-31047.770536952903},3861411.7980517172,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3166","v":526794.00217840436},-97024.741058041021,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3166","v":140167.99076015904},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3166","v":-41271.127158292787},3811390.9302951596,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3166","v":162053.3280103961},-283794.80629408994,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3166","v":138352.24955041448},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3166","v":-40736.499487970075},4797659.6896287426,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3166","v":552624.80028246366},-245263.95571016442,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3166","v":174153.48432549185},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3166","v":-51277.831391302803},5962629.4934825664,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3166","v":617309.98198144452},-85146.257339223113,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3166","v":216441.50882079074},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3166","v":-63729.136619789766},7805914.15418668,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3166","v":910119.69033413834},-549772.40530062141,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3166","v":283352.14171943103},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3166","v":-83430.333901890976},9219030.5627345908,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3166","v":751555.36412117467},-218877.49223931885,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3166","v":334647.80715358938},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3166","v":-98533.853038616246},9688360.1888785288,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3166","v":797619.80062885524},-401637.10786375712,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3166","v":351684.31974051532},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3166","v":-103550.09157849784},12500585.393776271,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3166","v":1785991.1175175675},-1509526.4079332955,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3166","v":453767.17884776706},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3166","v":-133607.41519460396},-168467.35203015112,81046.054941688664,528666.12472222955,-24125.728221249439,430236.49750648829,684876.09684322239,560269.09285105695,768791.82599682896,644116.92092711572,596624.4732374351,{"$f":"BI3166*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":8316448.8347281562},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3166:BI3166)+Monte_Carlo!BJ3166/(1+Analise_Fundamentalista!$C$10)^10","v":6372923.4853369109},{"$f":"(BK3166+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":41.47334639031363},0.60753651674541043]
["Tent3144",2629550.5302464943,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3169","v":220274.5051914815},-241504.64711324373,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3169","v":95451.827907328887},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3169","v":-28104.879763851022},2363967.6320085875,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3169","v":139155.68043174519},-278312.57980274345,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3169","v":85811.255191140022},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3169","v":-25266.30513428809},3672126.6383537198,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3169","v":448480.78343570454},-80047.661170393607,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3169","v":133297.00110581273},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3169","v":-39248.029829223829},4398665.9771373225,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3169","v":325097.00227980921},-583315.03128363413,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3169","v":159670.14249852675},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3169","v":-47013.349614999868},5034214.8309269007,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3169","v":581401.22507634526},-495536.36609044566,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3169","v":182740.35891796034},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3169","v":-53806.154664513422},6022308.5148438234,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3169","v":426320.15273059747},-332935.33011884685,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3169","v":218607.83786110717},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3169","v":-64366.99153091984},7470788.5513849473,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3169","v":781581.04324254475},-520589.78714990185,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3169","v":271187.19147488399},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3169","v":-79848.480401000896},8575478.6127902493,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3169","v":285983.40569752181},-796468.17330828542,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3169","v":311287.08095002983},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3169","v":-91655.510155704571},10041515.660907339,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3169","v":756081.19341416506},-192056.58223128837,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3169","v":364503.74836638989},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3169","v":-107324.64999262551},11205093.983021548,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3169","v":910101.38080374547},-1400672.9261359794,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3169","v":406741.26252769126},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3169","v":-119761.08293532231},46116.806221715633,-78611.949314146332,462482.09354189987,-145561.23612029804,214799.06323934649,247625.66894193791,452329.96716652607,-290853.19681643834,821203.70955664106,-203591.36573986494,{"$f":"BI3169*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2837894.2740657534},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3169:BI3169)+Monte_Carlo!BJ3169/(1+Analise_Fundamentalista!$C$10)^10","v":-372829.98203084478},{"$f":"(BK3169+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":3.0895707970285298E-2},0.18296023530515537]
["Tent3151",2530110.0782013116,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3176","v":84016.306976686974},-296848.70122765558,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3176","v":91842.17188191149},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3176","v":-27042.050996635484},3366078.8882984496,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3176","v":465276.28061255038},-91300.682809043807,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3176","v":122187.56744645558},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3176","v":-35976.9631133109},3769453.7073020213,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3176","v":204677.884846267},-465262.38370461843,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3176","v":136829.94201305864},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3176","v":-40288.270562039732},3229059.2543820599,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3176","v":526806.19950630376},-333591.85375956888,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3176","v":117213.79935716678},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3176","v":-34512.484567562613},5313123.7064692555,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3176","v":526453.3166529414},-658085.39638960978,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3176","v":192864.66027055687},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3176","v":-56787.158574506349},6230659.8139301045,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3176","v":571037.08471076947},-75450.917925197195,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3176","v":226170.92216616057},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3176","v":-66593.869524746857},7266684.1213592421,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3176","v":1149815.1588373885},-585217.3560005218,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3176","v":263778.26713369222},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3176","v":-77666.993337276712},8096052.979783155,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3176","v":654712.22752717545},-1123513.9443566713,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3176","v":293884.0866018415},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3176","v":-86531.364558810688},12094841.796096414,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3176","v":718264.70539399318},-1240271.9604205077,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3176","v":439038.81838663243},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3176","v":-129270.79001985375},9251568.4574185647,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3176","v":839931.6849588193},-516442.70676087996,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3176","v":335828.9221343121},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3176","v":-98881.621072484835},-148032.27336569258,460186.20213665126,-164042.82740733254,275915.66053633904,4445.4219593821326,655163.21942698595,750709.07663328212,-261448.99478646505,-212239.22665973584,560436.27925976657,{"$f":"BI3176*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":7812015.5150498198},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3176:BI3176)+Monte_Carlo!BJ3176/(1+Analise_Fundamentalista!$C$10)^10","v":4924988.7487251032},{"$f":"(BK3176+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":32.577977740456724},0.50808140539509372]
["Tent3162",2711156.0870463154,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3187","v":437567.90881358611},-575320.22507968615,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3187","v":98414.08304345973},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3187","v":-28977.087517815002},2978196.9047139003,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3187","v":418198.35857814271},-81679.380936657297,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3187","v":108107.57776015921},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3187","v":-31831.244525356669},3993115.4305313402,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3187","v":182292.18377854666},-516395.16155774111,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3187","v":144948.78972850463},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3187","v":-42678.787788018453},4488462.4038335029,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3187","v":579673.54929073481},-536166.45177914924,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3187","v":162929.72354445304},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3187","v":-47973.102145514291},4462502.7983097136,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3187","v":262323.7926901246},-499884.62953936926,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3187","v":161987.39831795642},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3187","v":-47695.643475840159},6274525.5198504077,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3187","v":605798.06609800679},-200454.97625292296,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3187","v":227763.2330057419},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3187","v":-67062.710254927093},8139164.2740163552,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3187","v":859273.10746745556},-187478.975092915,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3187","v":295449.01254286303},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3187","v":-86992.142066963206},9050152.9192428384,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3187","v":398480.90102570987},-621026.19297584076,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3187","v":328517.60369160876},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3187","v":-96728.87313404934},10702561.795851978,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3187","v":1348405.1430819163},-1288762.5353071163,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3187","v":388499.50778829597},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3187","v":-114389.97234611378},9985715.5189637709,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3187","v":470771.2039530105},-1081901.5745448261,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3187","v":362478.22138573788},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3187","v":-106728.25290419123},-68315.32074045531,412795.31087628793,-231832.97583870828,158463.71891052433,-123269.0820071284,566043.61259589868,880251.00285044033,9243.4386074285285,333752.14321698213,-355380.40211026894,{"$f":"BI3187*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4953707.1702370243},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3187:BI3187)+Monte_Carlo!BJ3187/(1+Analise_Fundamentalista!$C$10)^10","v":-1321520.8131730543},{"$f":"(BK3187+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-5.7973743544611196},0.14238271930364171]
["Tent3174",2194710.7838437278,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3199","v":132889.85748009739},-28056.802496035874,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3199","v":79667.286723017591},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3199","v":-23457.272255031781},3065650.6596427271,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3199","v":195667.70807620991},-101145.19466582625,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3199","v":111282.12058384612},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3199","v":-32765.958362911853},3410387.3316034945,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3199","v":373814.69763789244},-197846.1296726318,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3199","v":123795.94950892095},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3199","v":-36450.535861690434},3501173.2633541692,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3199","v":310006.46820219979},-442327.5465757674,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3199","v":127091.44926608271},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3199","v":-37420.864313930797},4787158.8758208603,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3199","v":506009.15275630105},-322915.86563990143,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3199","v":173772.30820396551},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3199","v":-51165.597720149337},5812433.9495436586,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3199","v":812739.57205577532},-490238.27613751934,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3199","v":210989.45948855736},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3199","v":-62123.83272662841},6989830.7403105218,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3199","v":590309.08428603981},-974235.52541339933,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3199","v":253728.57956182136},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3199","v":-74707.958742927032},7845973.4286187254,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3199","v":877974.91356354905},-773195.6346428768,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3199","v":284806.2803355928},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3199","v":-83858.491139559352},10687325.716974791,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3199","v":696693.44662562502},-397372.51508766523,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3199","v":387946.44308684248},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3199","v":-114227.12772305352},12455728.324159818,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3199","v":1415202.0902730969},-54946.679867245584,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3199","v":452138.88182886346},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3199","v":-133127.97867736354},161043.06945204732,173038.67563131792,263313.98161249119,-42650.493421415697,305699.99760021584,471366.92268018494,-204905.82030846519,305727.06811670569,573040.2469017487,1679266.3135573512,{"$f":"BI3199*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":23407575.456638198},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3199:BI3199)+Monte_Carlo!BJ3199/(1+Analise_Fundamentalista!$C$10)^10","v":13246155.775638727},{"$f":"(BK3199+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":83.698961600984973},0.92951559182904009]
["Tent3181",2507765.9751950162,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3206","v":242270.40250647397},-222923.32466369899,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3206","v":91031.088219373691},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3206","v":-26803.23515293912},2968067.5770142614,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3206","v":358361.43502128491},-357072.2542532545,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3206","v":107739.88646338378},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3206","v":-31722.981332156},3552013.5679151029,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3206","v":281931.54197424592},-400670.60960176837,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3206","v":128936.93576496796},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3206","v":-37964.250200760915},4361488.3063871088,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3206","v":453361.86147528089},-76584.181808993395,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3206","v":158320.60515759114},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3206","v":-46615.991224538797},5782007.793595897,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3206","v":246438.90867070024},-504668.28850642557,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3206","v":209884.99993624937},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3206","v":-61798.635152080235},5690537.7917738613,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3206","v":888944.20757332828},-330979.4352684826,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3206","v":206564.66865827178},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3206","v":-60820.995295520202},6035292.6737903785,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3206","v":245967.44304592995},-424145.6798515775,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3206","v":219079.15860244003},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3206","v":-64505.767425062273},9580366.802789703,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3206","v":1110789.6697326009},-349190.57667986595,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3206","v":347764.19499466603},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3206","v":-102395.84825957098},11297893.995346868,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3206","v":1780385.6787635633},-519852.43343451625,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3206","v":410109.8727538063},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3206","v":-120752.93806740169},11426952.13089456,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3206","v":694078.49464642955},-531409.56974080449,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3206","v":414794.64104505652},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3206","v":-122132.32338074443},83574.93090920955,77306.085899258178,-27766.38206331541,488482.2935993399,-110143.0150515562,703708.44566759735,-23604.845628269795,1006967.43978783,1549890.1800154517,455331.24256993714,{"$f":"BI3206*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":6346938.7387652323},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3206:BI3206)+Monte_Carlo!BJ3206/(1+Analise_Fundamentalista!$C$10)^10","v":5424226.4596270602},{"$f":"(BK3206+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":35.645038271634661},0.54275183231327917]
["Tent3193",2511989.6348064221,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3218","v":186662.64089971175},-410029.49737647246,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3218","v":91184.405687788822},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3218","v":-26848.378018298266},2611264.9150190023,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3218","v":138775.74529250414},-53850.177281427728,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3218","v":94788.066029472669},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3218","v":-27909.441413659468},3008603.1119839312,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3218","v":160848.07784922744},-340618.87695780717,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3218","v":109211.31318196208},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3218","v":-32156.228886588488},4396523.8609287553,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3218","v":720874.7956723792},-593877.15297702327,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3218","v":159592.38437775831},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3218","v":-46990.454478439649},6144627.99189346,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3218","v":363426.18908449338},-396035.87652756623,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3218","v":223047.99504339258},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3218","v":-65674.353437722573},5003005.4625693522,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3218","v":757025.87052375556},-631338.0005910357,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3218","v":181607.46901023839},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3218","v":-53472.586043144351},6158392.5196035607,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3218","v":465981.08769607107},-1050130.5085252975,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3218","v":223547.64291670691},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3218","v":-65821.469985531337},6676265.4939555405,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3218","v":746648.57209359587},-1096065.0620226515,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3218","v":242346.26323493596},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3218","v":-71356.544329870303},8854932.5287949257,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3218","v":967498.7201939607},-1832970.250296009,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3218","v":321431.16709391051},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3218","v":-94642.339508671037},13625892.102885487,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3218","v":464913.44356507802},-547918.27866254188,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3218","v":494615.4459205381},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3218","v":-145634.79759063828},-159030.82880727015,151804.19262688965,-102715.71481320614,239599.5725946746,124763.95416259716,253822.75289981393,-426423.24789805093,-178426.77102399,-638682.70251680887,265975.81323243596,{"$f":"BI3218*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3707481.5755043277},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3218:BI3218)+Monte_Carlo!BJ3218/(1+Analise_Fundamentalista!$C$10)^10","v":1536274.1560387334},{"$f":"(BK3218+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":11.759452713816293},0.28399042533568652]
["Tent3200",2546536.8783878465,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3225","v":307069.01382689644},-108631.25752055034,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3225","v":92438.459379123509},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3225","v":-27217.622159401497},2822929.2177260844,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3225","v":235945.06516398536},-309963.73883854487,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3225","v":102471.4112870469},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3225","v":-30171.729097221974},3502128.1966094142,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3225","v":171870.63741451243},-312183.18192306638,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3225","v":127126.11303226411},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3225","v":-37431.070729062376},3893807.9090615204,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3225","v":186658.27448830029},-347169.58233657526,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3225","v":141343.95903968267},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3225","v":-41617.379795111883},4986295.9259992987,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3225","v":639767.39558545582},-402540.37800652097,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3225","v":181000.9182743807},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3225","v":-53293.992967708371},5109299.3748056516,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3225","v":210552.67851008536},-33580.594407794932,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3225","v":185465.90340869236},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3225","v":-54608.665228034741},6308882.1948295506,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3225","v":655875.42323458591},-192720.2511715015,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3225","v":229010.36911887443},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3225","v":-67429.91758114798},8084870.8412538096,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3225","v":957581.59879468323},-1268008.7141084292,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3225","v":293478.17861480656},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3225","v":-86411.848825891691},10459362.19509612,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3225","v":606716.99555058486},-1754792.9597641914,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3225","v":379671.44148135069},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3225","v":-111790.63247443645},11419581.51859054,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3225","v":421451.21556441521},-520849.85970850883,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3225","v":414527.09021873755},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3225","v":-122053.54559335922},263658.59352606814,-1718.9914847345899,-50617.502205352219,-60784.728603704185,364933.94288560713,307829.32228294807,624735.62360081088,-103360.78552483105,-880195.15520669217,193074.90048128471,{"$f":"BI3225*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2691303.4968376583},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3225:BI3225)+Monte_Carlo!BJ3225/(1+Analise_Fundamentalista!$C$10)^10","v":1839802.6803203248},{"$f":"(BK3225+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":13.624176344627058},0.30220611690860821]
["Tent3211",2476938.6579696992,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3236","v":374407.78026813292},-281994.60012262623,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3236","v":89912.066643332801},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3236","v":-26473.749929478359},2899986.5827489244,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3236","v":455477.96560475195},-173012.49033411467,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3236","v":105268.56854283952},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3236","v":-30995.325355964753},3921735.3360000765,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3236","v":230883.28052085044},-507190.75343067606,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3236","v":142357.71554269374},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3236","v":-41915.870722437125},4689978.9349328196,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3236","v":350031.63203664165},-919868.21976715536,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3236","v":170244.7079973933},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3236","v":-50126.929505676766},5351305.3224500157,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3236","v":496794.13787309336},-528199.64710041636,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3236","v":194250.64049641608},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3236","v":-57195.247224633262},6602927.4094142728,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3236","v":274341.347764612},-315232.81410547241,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3236","v":239684.11464940183},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3236","v":-70572.700085603108},7452876.3182465499,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3236","v":1080286.2445180526},-676527.22355739714,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3236","v":270536.98324526614},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3236","v":-79657.032793181192},8155698.535289906,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3236","v":457606.562661167},-742789.03666735615,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3236","v":296049.20084253786},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3236","v":-87168.861783786328},10326094.757409997,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3236","v":712087.27059768338},-856252.77436824387,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3236","v":374833.87689327868},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3236","v":-110366.25774973631},12348693.102632144,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3236","v":1915157.7491613554},-1142567.4001134546,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3236","v":448253.53814454773},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3236","v":-131983.97631006525},155851.49685936113,356738.71845751203,-175865.62808956901,-449718.80923879711,105649.88404445982,128219.94822293831,594638.97141274041,-76302.134947437618,120302.11537298188,1088859.9108823834,{"$f":"BI3236*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":15177801.352839004},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3236:BI3236)+Monte_Carlo!BJ3236/(1+Analise_Fundamentalista!$C$10)^10","v":8231657.2287653917},{"$f":"(BK3236+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":52.892453516933848},0.72482264444966371]
["Tent3214",2361063.6674776962,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3239","v":99266.843948344278},-380602.75999071356,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3239","v":85705.842224375068},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3239","v":-25235.26729225372},2901092.9136267691,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3239","v":249987.82491992554},-102191.39421586857,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3239","v":105308.72799341708},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3239","v":-31007.149922917626},3740667.4976073853,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3239","v":553619.53619393706},-415131.4060527226,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3239","v":135785.01197567346},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3239","v":-39980.600885028842},3689016.9653274002,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3239","v":552425.64537724841},-41749.60536374466,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3239","v":133910.11447444579},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3239","v":-39428.555209248727},4742700.4409202896,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3239","v":191687.61244848926},-449173.60221200692,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3239","v":172158.48149542889},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3239","v":-50690.421847696183},6989635.9668137999,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3239","v":729652.90372835624},-990416.43953855196,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3239","v":253721.50934732039},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3239","v":-74705.87698574322},7151299.8553632097,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3239","v":857253.43188059679},-925949.06292093091,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3239","v":259589.85585412866},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3239","v":-76433.755608943451},9012269.2986974306,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3239","v":540487.80448282347},-667912.13641397259,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3239","v":327142.4406030075},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3239","v":-96323.96948675254},9630530.0704754479,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3239","v":644058.93190187821},-1214678.0441745687,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3239","v":349585.10527546611},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3239","v":-102931.99791353392},9958077.1307036299,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3239","v":952346.05684816302},-709554.53945507715,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3239","v":361474.95689262485},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3239","v":-106432.85124904788},-220865.34111024794,222098.00877455642,234292.54123185913,605157.59927870089,-136017.93011578495,-81747.903448618556,114460.46920485109,103394.13918510584,-323966.00491075835,497833.62303666282,{"$f":"BI3239*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":6939386.5654319162},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3239:BI3239)+Monte_Carlo!BJ3239/(1+Analise_Fundamentalista!$C$10)^10","v":3968904.6210891227},{"$f":"(BK3239+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":26.704287054991113},0.44173743097989204]
["Tent3221",1832395.352573504,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3246","v":270021.21034741623},-129687.16868671047,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3246","v":66515.354559716216},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3246","v":-19584.811347622282},2978175.255984799,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3246","v":451216.02310674783},-355188.53161599964,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3246","v":108106.79191834298},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3246","v":-31831.013141733714},3824453.3662603744,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3246","v":185580.16999384077},-539855.15383823204,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3246","v":138826.41172203296},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3246","v":-40876.112014142353},4333772.5039297305,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3246","v":688641.39294383652},-18065.276650633106,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3246","v":157314.5305543291},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3246","v":-46319.762159280923},5124400.4616186619,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3246","v":473882.12300921738},-232346.24861104431,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3246","v":186014.06794217785},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3246","v":-54770.067043402531},5647516.7250952246,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3246","v":337201.2725504128},-793168.75876078405,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3246","v":205003.01794809735},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3246","v":-60361.182147832806},7897928.7338819942,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3246","v":758414.61703832296},-1642910.4500850025,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3246","v":286692.24099686119},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3246","v":-84413.79425722998},7402206.7663141172,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3246","v":866283.22522395197},-243438.35140341381,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3246","v":268697.6950111881},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3246","v":-79115.47192626918},9724655.5764038581,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3246","v":752469.58160039317},-322969.9110883582,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3246","v":353001.8304877124},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3246","v":-103938.02004408474},11458564.645693997,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3246","v":790576.08872242528},-133227.80262231352,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3246","v":415942.16503733018},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3246","v":-122470.20086864647},187264.58487279969,172303.27026735747,-256324.6841365007,781570.88468825165,372779.87529694842,-311325.6504101067,-682217.38630704826,812427.09690545709,678563.48095566256,950820.25026879541,{"$f":"BI3246*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":13253643.316835541},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3246:BI3246)+Monte_Carlo!BJ3246/(1+Analise_Fundamentalista!$C$10)^10","v":7892400.9519331548},{"$f":"(BK3246+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":50.808236892459206},0.70472283900043919]
["Tent3233",2581704.488176391,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3258","v":415459.69729549467},-6150.2859035386455,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3258","v":93715.032161747906},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3258","v":-27593.496832019566},3104248.235045719,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3258","v":255341.75772513036},-105377.13599191533,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3258","v":112683.2000012708},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3258","v":-33178.492825893089},3919615.0098586446,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3258","v":482935.68550065992},-233479.75339686326,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3258","v":142280.74839426612},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3258","v":-41893.208480133871},3914307.5917146113,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3258","v":493795.17636340589},-306421.40948665567,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3258","v":142088.09084405392},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3258","v":-41836.482303139448},4149975.3717928315,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3258","v":638006.55793224962},-478635.9948557723,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3258","v":150642.75451321711},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3258","v":-44355.321377394161},6763533.1330406899,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3258","v":382379.61559085263},-277561.41550502693,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3258","v":245514.05011410793},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3258","v":-72289.268944039766},7414527.4875892969,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3258","v":679074.66025751899},-1211160.4137606779,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3258","v":269144.93318110547},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3258","v":-79247.156937095104},7713108.9193199631,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3258","v":612715.84642943135},-465562.53757057089,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3258","v":279983.3419167641},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3258","v":-82438.42295080515},11264799.892489312,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3258","v":496430.90564658481},-328463.52555510635,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3258","v":408908.56759751757},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3258","v":-120399.22522902662},11291100.67055776,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3258","v":906326.62193204195},-136647.98190808826,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3258","v":409863.27727627888},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3258","v":-120680.33038247662},475430.94672168436,229469.3289085927,349843.4720179289,287625.37541766471,265657.99621230026,278042.98125589389,-342187.97725914855,344698.22782481939,456476.72245996946,1058861.5869177561,{"$f":"BI3258*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":14759649.671890212},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3258:BI3258)+Monte_Carlo!BJ3258/(1+Analise_Fundamentalista!$C$10)^10","v":9227604.1750092525},{"$f":"(BK3258+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":59.011040921825675},0.77964900726635988]
["Tent3245",2826926.1337976046,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3270","v":419226.78542574466},-9208.761306239192,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3270","v":102616.49803880557},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3270","v":-30214.448506613113},2522305.8597770305,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3270","v":164423.9840185928},-131515.0877539475,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3270","v":91558.881294635401},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3270","v":-26958.638786851974},3479456.2272203895,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3270","v":422366.97020605276},-209932.28457555713,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3270","v":126303.12792680635},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3270","v":-37188.750619082013},3991249.0013480317,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3270","v":308435.98317913176},-405256.47412359586,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3270","v":144881.03895697271},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3270","v":-42658.839219933812},5096961.863339371,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3270","v":546761.23548112658},-939773.32461287652,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3270","v":185018.05576030596},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3270","v":-54476.800762090272},6018829.5947797019,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3270","v":281104.94793158682},-34433.876013378409,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3270","v":218481.55419572626},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3270","v":-64329.808510861651},8884893.2108760495,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3270","v":1288458.870421876},-1158243.04605796,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3270","v":322518.73009644594},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3270","v":-94962.562055394272},7718621.2324217148,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3270","v":703339.86519689928},-407887.81172067818,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3270","v":280183.43708721531},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3270","v":-82497.339064096537},9251348.84469462,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3270","v":1413831.1924451932},-1110784.3842590377,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3270","v":335820.95026395208},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3270","v":-98879.273831338462},12823074.02074628,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3270","v":508899.10814624076},-1433102.2245200693,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3270","v":465473.41098498576},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3270","v":-137054.20352665853},482420.07365169795,97509.138772428734,301549.06293821998,5401.708792574791,-262470.83413353423,400822.81760307302,357771.9924049676,493138.15149933985,539988.48461876914,-595783.90891550132,{"$f":"BI3270*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-8304732.067332196},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3270:BI3270)+Monte_Carlo!BJ3270/(1+Analise_Fundamentalista!$C$10)^10","v":-2614554.8175782356},{"$f":"(BK3270+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-13.741112324930491},9.7609610609255215E-2]
["Tent3252",2528780.7664447292,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3277","v":233384.67168251422},-117323.40240187534,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3277","v":91793.918298051809},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3277","v":-27027.843189385654},2757712.1907435213,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3277","v":443000.25967711926},-544096.92299785663,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3277","v":100104.05444618645},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3277","v":-29474.683468770429},3284482.7215159736,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3277","v":356565.24914939835},-284492.01625583175,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3277","v":119225.65316489639},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3277","v":-35104.855720722531},4883425.8592645619,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3277","v":482881.82320304692},-436297.4420785032,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3277","v":177266.76835262237},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3277","v":-52194.50816084745},4991255.7326482898,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3277","v":332657.00242982525},-152153.6503235545,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3277","v":181180.95764052621},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3277","v":-53347.003840828489},5665656.587407398,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3277","v":845317.3391544004},-193340.27607557652,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3277","v":205661.48904259346},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3277","v":-60555.062677357622},6698925.9059573747,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3277","v":663227.42960522242},-171337.59511736548,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3277","v":243168.82881100249},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3277","v":-71598.740913425281},8543065.877428012,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3277","v":1174906.7326275045},-1246973.7691623189,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3277","v":310110.50921192672},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3277","v":-91309.079836265984},9441778.8548543286,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3277","v":1447698.4729434561},-291101.91636177653,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3277","v":342733.49761722598},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3277","v":-100914.60742824251},10495751.20187702,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3277","v":405011.99413845962},-1435042.1566483483,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3277","v":380992.35057703691},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3277","v":-112179.56155130318},180827.34438930504,-30467.292343321347,156194.03033774046,171656.64131631865,308337.30590596847,797083.48944405979,663459.92238543415,146734.39284084633,1398415.4467706634,-761217.37348415493,{"$f":"BI3277*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-10610736.942009024},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3277:BI3277)+Monte_Carlo!BJ3277/(1+Analise_Fundamentalista!$C$10)^10","v":-3094783.8117210288},{"$f":"(BK3277+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-16.69139304631593},8.3934040937372834E-2]
["Tent3263",2461502.8818480745,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3288","v":263642.80659001082},-118400.8728977787,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3288","v":89351.752996939671},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3288","v":-26308.770923762382},2722676.1626652861,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3288","v":104158.71688488704},-264351.22790029825,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3288","v":98832.25803679532},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3288","v":-29100.215153666628},3436515.3383235619,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3288","v":184165.70812287412},-24148.416492513294,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3288","v":124744.38764400088},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3288","v":-36729.794418957157},4235611.1152007189,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3288","v":392935.00791082979},-460893.8093993144,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3288","v":153751.30411074837},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3288","v":-45270.604139327261},5392019.730785653,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3288","v":875888.19484314288},-410051.17850457627,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3288","v":195728.56025992701},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3288","v":-57630.406594178501},5476808.9116726564,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3288","v":696715.09037253412},-161373.091810618,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3288","v":198806.3799136421},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3288","v":-58536.641217432254},5885789.4782745363,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3288","v":968920.32724371157},-272726.38779059594,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3288","v":213652.24129249345},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3288","v":-62907.863416010819},7659094.2333179303,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3288","v":990638.34696074494},-22068.132405618893,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3288","v":278022.62640533748},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3288","v":-81861.108980943172},10718355.744472118,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3288","v":399666.69845492003},-792831.66928163811,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3288","v":389072.8229797426},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3288","v":-114558.77953268793},11520752.85315441,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3288","v":1263366.5652388672},-583313.46361173899,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3288","v":418199.5767159033},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3288","v":-123134.87419334598},208284.91576540942,-90460.468132282549,248031.88485540455,40521.898482936507,603935.17000431509,675611.73725812603,846938.31732959824,1164731.7319795203,-118650.92737966341,975117.80414968554,{"$f":"BI3288*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":13592331.00519501},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3288:BI3288)+Monte_Carlo!BJ3288/(1+Analise_Fundamentalista!$C$10)^10","v":9196213.9015571047},{"$f":"(BK3288+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":58.818195175870251},0.77802233882177685]
["Tent3270",2934115.5152064669,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3295","v":483832.66053002852},-291089.74446753814,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3295","v":106507.43767660469},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3295","v":-31360.098549008475},3112395.2576342383,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3295","v":412656.32550504978},-95911.3405305208,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3295","v":112978.93426807098},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3295","v":-33265.568958353739},4112539.2805628809,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3295","v":672013.45274899038},-100673.03961207166,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3295","v":149283.83659302437},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3295","v":-43955.200964896248},4727717.1634475682,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3295","v":418680.69579353987},-543890.76410534233,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3295","v":171614.59340263004},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3295","v":-50530.279189475506},5166291.3398845093,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3295","v":415747.03919183882},-242497.90586691024,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3295","v":187534.69318102571},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3295","v":-55217.800632592545},5385312.7306360574,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3295","v":615154.18670160265},-239344.80744151637,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3295","v":195485.09833870141},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3295","v":-57558.721555000782},7316112.9927310487,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3295","v":828380.2791576148},-288270.46422879864,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3295","v":265572.51906746009},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3295","v":-78195.293695375265},10140947.269087806,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3295","v":546792.14792132494},-1536261.4040885097,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3295","v":368113.0833623982},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3295","v":-108387.38423579535},9452871.3229878917,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3295","v":414685.23337535094},-248958.09803145443,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3295","v":343136.15059809614},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3295","v":-101033.16475566108},11064908.030001706,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3295","v":1391497.0421759707},-754798.71634285001,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3295","v":401652.55808609206},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3295","v":-118262.7624775541},267890.25519008655,396458.35028424626,676669.04876504675,-4125.7540986479289,305566.02587336174,513735.756043787,727487.04030090105,-729743.55704058195,407830.12118633155,920088.12144165859,{"$f":"BI3295*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":12825263.006543702},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3295:BI3295)+Monte_Carlo!BJ3295/(1+Analise_Fundamentalista!$C$10)^10","v":8435225.6087794323},{"$f":"(BK3295+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":54.143073272017844},0.73655111652190075]
["Tent3282",2526759.8409364107,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3307","v":325986.20075475896},-208620.44344842207,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3307","v":91720.559360235377},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3307","v":-27006.243350261186},3088750.1484803343,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3307","v":224249.76458926313},-562048.57412956725,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3307","v":112120.62450606124},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3307","v":-33012.847840379516},3509901.6051452234,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3307","v":566642.68998504337},-734477.04384319275,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3307","v":127408.28523062223},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3307","v":-37514.15363990255},3678879.9446101263,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3307","v":497052.88833652524},-29691.043106027828,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3307","v":133542.14392363551},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3307","v":-39320.209792362613},5090879.2200126406,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3307","v":375183.06911974412},-473576.39153257874,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3307","v":184797.25778842205},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3307","v":-54411.78890649831},6549256.7651742725,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3307","v":748735.64823697426},-886800.9379766098,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3307","v":237735.88774189618},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3307","v":-69999.063265978184},8115171.1323164897,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3307","v":1270924.3239801009},-866479.24997340748,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3307","v":294578.06931277533},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3307","v":-86735.701144883438},8557705.8865844253,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3307","v":948221.49025423941},-609364.07155479852,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3307","v":310641.9367766325},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3307","v":-91465.553610909177},10385529.550429771,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3307","v":705471.47049282235},-199213.75808939899,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3307","v":376991.34052433475},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3307","v":-111001.50232571847},12287983.658377763,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3307","v":1801078.6109697972},-184283.5895613989,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3307","v":446049.80508877884},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3307","v":-131335.10814355785},182080.07331631109,-258691.03287462238,-77940.222267429694,561583.77936177026,31992.146469089123,29671.534736282454,612287.4421745853,558033.80186516431,772247.55060203956,1931509.7183536193,{"$f":"BI3307*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":26923638.682309717},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3307:BI3307)+Monte_Carlo!BJ3307/(1+Analise_Fundamentalista!$C$10)^10","v":15114405.721068628},{"$f":"(BK3307+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":95.176531393641667},0.96392558932552397]
["Tent3285",2617132.6901136651,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3310","v":135580.68229435012},-57617.920843527769,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3310","v":95001.064354506641},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3310","v":-27972.156737673933},2685426.2171459007,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3310","v":268364.44209879363},-59551.365490354619,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3310","v":97480.09714527578},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3310","v":-28702.084283774508},3730816.1076499503,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3310","v":451036.12668088917},-274651.39283116721,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3310","v":135427.40972842669},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3310","v":-39875.30831617504},3870977.2894437816,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3310","v":279240.12004027743},-68052.400780742755,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3310","v":140515.21498258872},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3310","v":-41373.364016783933},4827080.1606800007,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3310","v":730438.10626959952},-215092.77493919304,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3310","v":175221.43784356856},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3310","v":-51592.28011247416},5967667.3973367224,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3310","v":860109.88461269985},-368169.84174374776,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3310","v":216624.38309005054},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3310","v":-63782.982203076434},6841802.8138511945,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3310","v":418005.79252954526},-253295.73351744891,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3310","v":248355.21403818947},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3310","v":-73125.822546273834},7759431.1373680178,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3310","v":397398.47497291677},-1329734.405561226,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3310","v":281664.82334659394},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3310","v":-82933.519110266832},9601069.1444460731,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3310","v":506325.41313365119},-1812762.9018241223,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3310","v":348515.6832548583},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3310","v":-102617.11680580725},11478356.817445608,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3310","v":1139906.7411177999},-1103002.9478806148,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3310","v":416660.61442638602},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3310","v":-122681.74143458964},144991.66906765505,277591.08946994029,271936.83526197367,310329.57022533944,638974.48906150099,644781.44375592622,339939.450504012,-733604.62635198212,-1060538.92224142,330882.66622898146,{"$f":"BI3310*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":4612229.1113201668},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3310:BI3310)+Monte_Carlo!BJ3310/(1+Analise_Fundamentalista!$C$10)^10","v":3277354.4501303881},{"$f":"(BK3310+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":22.455757369914039},0.39464523901888882]
["Tent3293",2563425.0358431158,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3318","v":125743.14914490882},-250071.30315992527,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3318","v":93051.493994944758},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3318","v":-27398.124351412553},2806366.8891967279,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3318","v":195007.05226372631},-164148.39393122538,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3318","v":101870.20415512667},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3318","v":-29994.709394967642},3244139.8603301914,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3318","v":461369.32194207673},-6149.0754506891471,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3318","v":117761.22044192698},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3318","v":-34673.667481548495},4575909.8350557145,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3318","v":421234.43321598117},-120945.1620642043,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3318","v":166104.03681964919},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3318","v":-48907.748394707116},5115072.9804146802,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3318","v":459368.30815299589},-266702.41706555279,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3318","v":185675.48341206508},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3318","v":-54670.374059859481},6314041.0495051537,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3318","v":681516.8555671816},-881109.01114110055,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3318","v":229197.63386356385},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3318","v":-67485.055898023522},7188030.9925984098,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3318","v":662466.54754803865},-500277.71369415318,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3318","v":260923.1841738876},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3318","v":-76826.341407813059},8010904.5924031306,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3318","v":1109279.3534734047},-160132.54409630719,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3318","v":290793.22786940908},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3318","v":-85621.290703269668},9228056.6238658335,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3318","v":631242.17056796653},-551584.52464872238,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3318","v":334975.45023322233},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3318","v":-98630.32441648742},11849916.682348227,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3318","v":1689167.5059537105},-1745316.1164305073,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3318","v":430148.1165199969},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3318","v":-126653.00770540055},-58674.784371484246,102734.15309265995,538307.79945176607,417485.55957671895,323671.00043964869,-37879.577608378619,346285.67661996,1154318.746543237,316002.77173597907,247346.4983377996,{"$f":"BI3318*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3447804.423297355},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3318:BI3318)+Monte_Carlo!BJ3318/(1+Analise_Fundamentalista!$C$10)^10","v":3732313.8217399619},{"$f":"(BK3318+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":25.250794486465665},0.42549804266794883]
["Tent3303",2447971.672382311,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3328","v":292341.96516785934},-414414.38111509522,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3328","v":88860.574499912269},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3328","v":-26164.148102972125},2781763.2089788541,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3328","v":178966.62261256867},-573657.94969406968,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3328","v":100977.09857566352},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3328","v":-29731.742980625047},3498164.2890016418,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3328","v":352481.84567276738},-167072.29188787931,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3328","v":126982.22447698993},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3328","v":-37388.704117190871},4247179.3018700862,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3328","v":568897.71290967462},-418257.66979811131,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3328","v":154171.22551954549},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3328","v":-45394.245990544274},5280669.7252546204,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3328","v":834935.37006167835},-109385.97055065674,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3328","v":191686.59132144385},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3328","v":-56440.287415574829},5721348.8979108101,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3328","v":702647.38823357248},-937291.62161454291,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3328","v":207683.1017770842},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3328","v":-61150.307253366103},7468638.6219855146,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3328","v":373725.55608780455},-1248528.2781990508,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3328","v":271109.14973783161},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3328","v":-79825.501756332611},8807535.6189292204,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3328","v":312396.75062701822},-172981.55630093513,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3328","v":319710.67470108456},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3328","v":-94135.756943464032},9379945.8719918039,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3328","v":1360798.5068959822},-1086008.022927497,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3328","v":340488.98047587357},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3328","v":-100253.73077696605},10906398.809815459,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3328","v":1006232.5987405985},-1349183.1662060155,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3328","v":395898.72501351591},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3328","v":-116568.60124218183},-59375.989550295744,-323445.97148646257,275003.07414468715,259417.02264056454,860795.7034168907,-88111.438857252331,-683519.07412974723,364990.11208370363,515025.73366739263,-63620.443694082889,{"$f":"BI3328*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-886816.06028249965},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3328:BI3328)+Monte_Carlo!BJ3328/(1+Analise_Fundamentalista!$C$10)^10","v":223017.98076252587},{"$f":"(BK3328+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":3.691480093642264},0.21180508939449877]
["Tent3315",2771041.5673406301,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3340","v":223385.08164008395},-79062.464317039514,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3340","v":100587.90647581067},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3340","v":-29617.149081155418},2388140.5671193604,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3340","v":385227.87172325485},-60583.509128536847,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3340","v":86688.724863492054},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3340","v":-25524.667705006199},3866279.493547366,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3340","v":541049.45055654726},-940523.62520463439,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3340","v":140344.68652143516},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3340","v":-41323.153538869483},4314409.4900467088,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3340","v":408787.26492147008},-598072.71074937866,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3340","v":156611.6594561433},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3340","v":-46112.808472409924},5117792.1461036215,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3340","v":688009.56929355662},-190635.97678604911,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3340","v":185774.18824104892},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3340","v":-54699.436754744645},5565512.5791204525,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3340","v":200178.8312262109},-283245.58146912011,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3340","v":202026.29415472053},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3340","v":-59484.714235827247},7206196.5023768498,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3340","v":917211.35415600764},-401792.47229716292,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3340","v":261582.58626305682},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3340","v":-77020.49605983423},8712052.0868518353,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3340","v":1303319.3016063885},-1598421.6267409981,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3340","v":316244.65358188585},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3340","v":-93115.220103576343},9269454.0859964937,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3340","v":616718.99307200243},-656310.40917356114,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3340","v":336478.164627049},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3340","v":-99072.78432829665},12803799.935202047,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3340","v":1726382.4881707719},-2233288.2886451096,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3340","v":464773.7679565376},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3340","v":-136848.20031411404},215293.37471769971,385808.41975320387,-300452.64166552143,-78786.594844175212,628448.34399381187,59474.829675984067,699980.97206206725,-71972.891656300082,197813.96419719362,-178980.23283191421,{"$f":"BI3340*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2494835.5549303549},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3340:BI3340)+Monte_Carlo!BJ3340/(1+Analise_Fundamentalista!$C$10)^10","v":-88174.462160756346},{"$f":"(BK3340+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":1.7796732760713851},0.19642157284148662]
["Tent3322",2091069.9832934996,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3347","v":82194.486255725453},-482250.44365076697,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3347","v":75905.159414754438},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3347","v":-22349.549773722254},3060456.5047166543,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3347","v":373436.53081382642},-81578.447916063451,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3347","v":111093.57445156052},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3347","v":-32710.442753687792},3612188.7367460616,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3347","v":217668.24066954129},-372576.82400279079,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3347","v":131121.27479685898},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3347","v":-38607.407982028191},4052889.462128018,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3347","v":156940.41858884515},-47904.656566573984,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3347","v":147118.56760942578},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3347","v":-43317.658177349891},5126603.3974256441,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3347","v":312882.27551029914},-301185.70661191724,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3347","v":186094.03379456225},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3347","v":-54793.612225467128},6049969.7388110971,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3347","v":839522.85033044417},-111611.53311996786,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3347","v":219611.93128295246},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3347","v":-64662.637256217356},6874843.3696192484,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3347","v":754604.61465871939},-1937469.8346606067,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3347","v":249554.57545256746},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3347","v":-73478.963068393758},9067253.6496734321,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3347","v":1042586.7224708814},-176013.57014154864,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3347","v":329138.3546372077},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3347","v":-96911.647325721104},9410176.2193065323,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3347","v":622074.16632989189},-1477315.3047157805,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3347","v":341586.33223856962},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3347","v":-100576.83553069759},14353155.782493252,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3347","v":1014392.3531298774},-60381.448496631456,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3347","v":521014.88064928009},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3347","v":-153407.85919827208},-346500.34775400936,370241.21459563571,-62394.716518418703,212836.67145434706,142996.99046747701,882860.61123721139,-1006789.6076177136,1098799.8596408195,-614231.64167801663,1321617.9260842539,{"$f":"BI3347*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":18422254.457143508},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3347:BI3347)+Monte_Carlo!BJ3347/(1+Analise_Fundamentalista!$C$10)^10","v":9840760.9301323649},{"$f":"(BK3347+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":62.777961653165526},0.81002709461792377]
["Tent3334",2448207.0429811906,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3359","v":395851.84449204733},-413103.11456687184,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3359","v":88869.118376000712},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3359","v":-26166.663765746187},2959473.8007126264,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3359","v":486904.3598182635},-137864.30384006104,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3359","v":107427.93518228752},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3359","v":-31631.130254606163},4269780.1287941709,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3359","v":320089.71135027241},-66424.608639285841,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3359","v":154991.62817669421},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3359","v":-45635.805723266152},4831141.551565771,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3359","v":461979.55592340737},-26007.317194074498,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3359","v":175368.86501008764},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3359","v":-51635.688634655278},5019099.8486773996,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3359","v":611962.22647116834},-302339.88376808009,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3359","v":182191.68998465542},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3359","v":-53644.604333432639},6554071.7467819704,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3359","v":500962.73731516796},-141858.35243837617,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3359","v":237910.67000620652},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3359","v":-70050.52623563513},7726918.0125985034,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3359","v":421399.25550820632},-6430.6916333850804,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3359","v":280484.60750569956},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3359","v":-82586.015819539563},7440809.2447980549,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3359","v":709568.21544781886},-616025.20638859051,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3359","v":270098.95240885438},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3359","v":-79528.058793833959},10109226.706895696,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3359","v":1628750.4582760271},-1590167.9169433597,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3359","v":366961.63728495728},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3359","v":-108048.35192734702},10680802.301272759,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3359","v":1210451.9584788017},-130829.70577083739,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3359","v":387709.64522127726},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3359","v":-114157.40485146527},45451.184535430017,424836.86090588383,363020.92516441463,559705.41510476521,438169.42835431104,526964.52864736319,612867.15556098125,284113.90267424879,297495.82669027772,1353174.4930777762,{"$f":"BI3359*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":18862126.749638047},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3359:BI3359)+Monte_Carlo!BJ3359/(1+Analise_Fundamentalista!$C$10)^10","v":12028413.222008724},{"$f":"(BK3359+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":76.21777570133267},0.89611349544922247]
["Tent3342",2426760.0223988001,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3367","v":303098.17446572165},-133258.69370496753,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3367","v":88090.598513306395},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3367","v":-25937.436022134651},3038336.8395859394,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3367","v":284557.53959673032},-99019.986474087666,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3367","v":110290.63781081575},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3367","v":-32474.025722805669},3794402.7775440714,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3367","v":534087.41665816668},-643801.6875560414,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3367","v":137735.58513791952},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3367","v":-40554.928536970132},4201304.4485839838,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3367","v":556086.52122646687},-93232.649776061633,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3367","v":152505.9832848855},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3367","v":-44903.931307118379},4970897.0648445971,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3367","v":476198.17998787563},-542193.79645327444,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3367","v":180441.94462926517},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3367","v":-53129.408512580005},6099136.1641102368,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3367","v":886806.42409382935},-1428160.9664386488,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3367","v":221396.65650975087},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3367","v":-65188.13256636876},7884695.3122061696,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3367","v":819837.75239353685},-797247.56390472513,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3367","v":286211.87209963083},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3367","v":-84272.354219936416},8446735.5932287667,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3367","v":983094.52841800801},-151645.39481259312,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3367","v":306613.75126645819},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3367","v":-90279.492831226162},10087622.266140528,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3367","v":1605236.8489896187},-1229138.9336609731,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3367","v":366177.40312125662},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3367","v":-107817.44166233974},11680486.736599198,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3367","v":659286.52663616848},-773350.62800993654,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3367","v":423997.86466594011},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3367","v":-124842.12474312261},231992.64325192585,263354.16521065275,-12533.614296925334,570455.92342817236,61316.919651286356,-385146.01840143732,224529.70636850613,1047783.3920406469,634457.87678756251,185091.63854904944,{"$f":"BI3367*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2580023.4666481395},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3367:BI3367)+Monte_Carlo!BJ3367/(1+Analise_Fundamentalista!$C$10)^10","v":3000686.0370541979},{"$f":"(BK3367+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":20.756048490878136},0.37618833670726814]
["Tent3352",2679341.1205899608,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3377","v":308447.49227031332},-30042.431594773323,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3377","v":97259.210121970478},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3377","v":-28637.046207841398},2893094.016431869,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3377","v":419225.15728652466},-336081.0579373826,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3377","v":105018.3706301667},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3377","v":-30921.656968391668},4080622.3618649384,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3377","v":472211.67912299262},-540352.30184825219,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3377","v":148125.26283836729},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3377","v":-43614.069979916014},3998785.4038793352,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3377","v":350352.76024049014},-555938.9069778194,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3377","v":145154.60791455075},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3377","v":-42739.388988633029},5192419.563580866,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3377","v":853358.61903143965},-292196.23695120931,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3377","v":188483.13919227425},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3377","v":-55497.061508921957},6274311.2696857806,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3377","v":584797.81629524205},-488671.42387043656,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3377","v":227755.45579453872},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3377","v":-67060.420329311673},7707982.3633844089,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3377","v":610785.38425660552},-1405189.4730459452,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3377","v":279797.24960582005},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3377","v":-82383.629845856573},8457684.1264202483,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3377","v":781198.49795936863},-64191.983231450373,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3377","v":307011.17945580464},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3377","v":-90396.511768644443},9396546.7323769126,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3377","v":567496.85560274415},-1761766.6401199931,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3377","v":341091.58630160929},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3377","v":-100431.16231126565},11881103.185128104,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3377","v":1121668.4325508201},-1022380.3632318942,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3377","v":431280.17641469574},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3377","v":-126986.33193735637},347027.22458966915,157240.81301091707,36370.570133191701,-103170.92781141153,694148.4597635828,256821.42789003253,-596990.46902937617,933621.18241507839,-953609.3605269054,403581.91379626514,{"$f":"BI3377*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":5625596.145085712},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3377:BI3377)+Monte_Carlo!BJ3377/(1+Analise_Fundamentalista!$C$10)^10","v":3588856.1092490898},{"$f":"(BK3377+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":24.369463853251073},0.41571061999458714]
["Tent3355",2133933.8491544207,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3380","v":241618.78622418095},-21184.447909622948,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3380","v":77461.103786439868},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3380","v":-22807.682744501144},2908846.2475690409,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3380","v":474111.4351743302},-436670.24789769371,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3380","v":105590.17149056729},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3380","v":-31090.018274641639},3652853.7184172333,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3380","v":250555.93776402282},-475375.64680125908,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3380","v":132597.40038854611},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3380","v":-39042.039074802953},4537935.0277158301,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3380","v":572457.18866759725},-68318.700180903281,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3380","v":164725.56368010439},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3380","v":-48501.87013450011},4425360.3989081373,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3380","v":354669.06097966729},-328523.80276562396,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3380","v":160639.14131548983},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3380","v":-47298.662068822137},5089084.0056972746,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3380","v":225285.92229777909},-662720.86616903811,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3380","v":184732.09209340456},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3380","v":-54392.601489522152},6425866.6848992072,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3380","v":968550.99418717169},-502101.1261510062,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3380","v":233256.86801118084},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3380","v":-68680.258652682707},7455231.3821185408,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3380","v":660161.98240094306},-1636205.3149506005,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3380","v":270622.47129686829},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3380","v":-79682.203934103236},11477827.848182596,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3380","v":1371853.141516739},-1060419.0408652672,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3380","v":416641.41301440308},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3380","v":-122676.08776208374},11866373.530026285,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3380","v":1053274.079244467},-399213.18468931352,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3380","v":430745.49473136588},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3380","v":-126828.90001854065},275087.75935649674,111941.34049256211,-131264.34772349309,620362.1820322983,139485.73746071104,-307095.45326737658,631026.47739466373,-785103.0651868924,605399.42590379121,957977.48926797858,{"$f":"BI3380*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":13353409.274493366},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3380:BI3380)+Monte_Carlo!BJ3380/(1+Analise_Fundamentalista!$C$10)^10","v":7656751.7495576991},{"$f":"(BK3380+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":49.360529012973203},0.6903755839517508]
["Tent3362",2289944.365406137,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3387","v":212006.57796988424},-290243.24114515865,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3387","v":83124.23471992166},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3387","v":-24475.137600650949},2851381.2303696196,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3387","v":423429.04559207091},-277341.56943090411,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3387","v":103504.21008031187},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3387","v":-30475.826845178606},2737915.1598165398,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3387","v":107978.21186216809},-171623.35810882822,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3387","v":99385.428670647103},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3387","v":-29263.090967510569},4390171.7787559088,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3387","v":373182.68784994417},-20741.431489692437,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3387","v":159361.80586350596},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3387","v":-46922.562835489851},4993508.1486060172,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3387","v":266754.7419411068},-21753.054925494285,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3387","v":181262.71960626892},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3387","v":-53371.077871329886},5777796.4661114877,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3387","v":678482.68750005029},-129054.75121449132,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3387","v":209732.13012002813},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3387","v":-61753.624093637321},7994114.0232451037,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3387","v":723674.40488703095},-690801.47171882226,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3387","v":290183.73567699705},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3387","v":-85441.831544023633},7707582.6590438653,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3387","v":386769.15907996334},-701163.0673773532,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3387","v":279782.7404684262},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3387","v":-82379.357768821792},8765376.2195348553,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3387","v":490932.66160382715},-333134.98108185007,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3387","v":318180.30223271821},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3387","v":-93685.153375566922},11809817.181758709,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3387","v":1761553.8187370924},-1518812.4763701279,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3387","v":428692.51770741894},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3387","v":-126224.4205268331},-19587.566056003703,219115.85939630005,6477.1914564763974,464880.49938826787,372893.3287505515,697406.4423119498,237614.83730118209,-116990.52559778545,382292.82937912835,545209.4395475504,{"$f":"BI3387*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":7599766.0364219844},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3387:BI3387)+Monte_Carlo!BJ3387/(1+Analise_Fundamentalista!$C$10)^10","v":5365252.3865941353},{"$f":"(BK3387+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":35.282731803568964},0.53866804693131498]
["Tent3374",2832696.3026775289,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3399","v":154010.94177161707},-238533.59137849626,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3399","v":102825.95329003102},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3399","v":-30276.120606358687},2318837.8560599587,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3399","v":314733.06728432572},-13829.268908028236,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3399","v":84173.059021188106},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3399","v":-24783.953906495997},3212795.547368438,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3399","v":319454.62726346828},-16185.668276873701,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3399","v":116623.43208901852},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3399","v":-34338.65655974354},3215674.5192421279,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3399","v":322285.16545708972},-20372.082733478786,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3399","v":116727.93783046617},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3399","v":-34369.427277941519},4207934.1804778185,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3399","v":250288.72354729686},-248002.92827919271,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3399","v":152746.64039359021},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3399","v":-44974.790496017602},6129067.5367239323,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3399","v":387908.6738763575},-62281.540337651379,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3399","v":222483.15558816362},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3399","v":-65508.041850787828},7592343.9414395066,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3399","v":959032.0989280137},-867358.96045579866,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3399","v":275599.61254808103},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3399","v":-81147.675675187595},7919365.7960246503,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3399","v":1107163.9859098231},-730314.7091541345,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3399","v":287470.39937143622},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3399","v":-84642.915564114737},11286544.444452627,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3399","v":982765.70098631585},-2065436.589637174,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3399","v":409697.88775244518},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3399","v":-120631.63301561153},11840580.446137965,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3399","v":654841.01989452669},-807532.77555307955,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3399","v":429809.21418600727},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3399","v":-126553.22114753899},-11972.816923206861,360292.90349098959,385553.73451586952,384271.59327613562,110057.64516567675,482602.24727608194,286125.07534510846,579676.76056301012,-793604.63391402469,150564.23737991543,{"$f":"BI3399*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2098740.2171342317},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3399:BI3399)+Monte_Carlo!BJ3399/(1+Analise_Fundamentalista!$C$10)^10","v":2429432.16316141},{"$f":"(BK3399+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":17.246557577754494},0.339003831633234]
["Tent3383",2492058.1242287289,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3408","v":276437.39090344013},-241063.77812204816,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3408","v":90460.898344723333},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3408","v":-26635.348186068546},2808031.4206204154,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3408","v":416381.31628069514},-120401.11355356299,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3408","v":101930.62610373447},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3408","v":-30012.50006108635},3471495.1909954683,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3408","v":431240.75406911003},-97706.663709140688,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3408","v":126014.14490443638},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3408","v":-37103.662326111997},4175501.0988114742,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3408","v":492584.36794878484},-400052.27469810942,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3408","v":151569.33009127399},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3408","v":-44628.1427133951},4548315.7331931693,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3408","v":570095.0956044863},-203002.12394825518,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3408","v":165102.37990834654},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3408","v":-48612.820076685559},6535346.1263338169,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3408","v":390471.25941424898},-747108.83914765401,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3408","v":237230.9360821326},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3408","v":-69850.385068867166},6754834.665592554,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3408","v":966520.3885731207},-533185.63051043951,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3408","v":245198.29857848745},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3408","v":-72196.29891781375},9735896.1562405229,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3408","v":699492.75490115583},-1131294.9808277162,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3408","v":353409.85987517098},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3408","v":-104058.1604031125},10359469.125756251,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3408","v":1704353.8667168571},-555149.97231065913,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3408","v":376045.35559553572},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3408","v":-110722.96609162849},11613925.00563984,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3408","v":1498461.1830919853},-358010.23845699866,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3408","v":421581.69550863892},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3408","v":-124130.70679394512},99199.162940046765,367898.32876978023,422444.57293829374,199473.28062855432,483582.53148789209,-189257.02872013958,606336.75772335497,-182450.52645450187,1414526.2839101052,1437901.9333496804,{"$f":"BI3408*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":20043156.783647999},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3408:BI3408)+Monte_Carlo!BJ3408/(1+Analise_Fundamentalista!$C$10)^10","v":12294159.654540824},{"$f":"(BK3408+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":77.850385531723887},0.9042376630161223]
["Tent3392",2173504.9382115481,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3417","v":205256.16630276866},-406751.13287089067,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3417","v":78897.521432474779},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3417","v":-23230.62221163926},3534968.0851302226,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3417","v":317224.14259959111},-29142.962314074703,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3417","v":128318.19029091646},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3417","v":-37782.066501046676},3560226.282573387,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3417","v":500633.57388310076},-470452.03983470018,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3417","v":129235.05463250728},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3417","v":-38052.028456151296},4271325.1776156751,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3417","v":688324.38693702477},-232096.71946532515,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3417","v":155047.7129457535},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3417","v":-45652.319348259538},4945460.3069380727,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3417","v":488161.7028352528},-71089.355299189716,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3417","v":179518.59860100443},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3417","v":-52857.538086694694},6315387.6553582521,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3417","v":467540.69773220492},-12263.867390551944,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3417","v":229246.51521749506},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3417","v":-67499.448546179658},8803913.1065138765,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3417","v":907360.50749678735},-333052.59508406598,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3417","v":319579.1786801166},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3417","v":-94097.03919504839},7990356.3866334204,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3417","v":940708.06992648495},-378657.0403116268,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3417","v":290047.33469170658},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3417","v":-85401.669575674736},10589888.378695823,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3417","v":721469.86264092592},-1088495.2613276464,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3417","v":384409.49943880376},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3417","v":-113185.70842141213},10815036.413077541,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3417","v":630297.59972978197},-2497.9080607572455,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3417","v":392582.29976504901},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3417","v":-115592.11147873326},-145828.0673472865,378617.30407538626,121364.56022475655,565623.06106919353,543733.40805037285,617023.89701296831,799790.05189778958,766696.69473088998,-95801.607669328892,904789.87995534053,{"$f":"BI3417*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":12612018.246582862},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3417:BI3417)+Monte_Carlo!BJ3417/(1+Analise_Fundamentalista!$C$10)^10","v":8746492.4473961703},{"$f":"(BK3417+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":56.055337138585834},0.75397775054122951]
["Tent3404",2789590.1988387951,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3429","v":403222.97429650481},-112540.97924424362,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3429","v":101261.21575863831},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3429","v":-29815.398573623257},2705568.1883232766,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3429","v":318569.11082745442},-260330.65306265416,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3429","v":98211.244139571063},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3429","v":-28917.363538398313},3745095.5798593266,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3429","v":591306.55239997082},-317441.82703200734,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3429","v":135945.74991936766},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3429","v":-40027.928638515128},4244235.985471379,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3429","v":610283.97220624099},-212741.01463348421,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3429","v":154064.38409279418},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3429","v":-45362.787552099711},5671428.9873050395,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3429","v":220357.65293133556},-142769.34125909128,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3429","v":205871.02527903547},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3429","v":-60616.758622427318},6050548.3609699104,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3429","v":974159.91400593077},-319842.34190931648,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3429","v":219632.93507888302},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3429","v":-64668.821623475218},7365099.2801967524,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3429","v":808792.42111975397},-135695.72647213336,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3429","v":267350.70534956857},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3429","v":-78718.863675668443},9066574.7510108985,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3429","v":907511.45763349324},-211949.65748638843,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3429","v":329113.71083684819},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3429","v":-96904.391193898235},10103525.479346883,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3429","v":418282.13530921214},-222308.15146999279,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3429","v":366754.68458159966},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3429","v":-107987.41667893757},12698513.524278536,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3429","v":1570563.3614539767},-596573.74020995246,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3429","v":460951.90552763449},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3429","v":-135722.88939662607},362127.81223727623,127532.338365973,369782.54664881603,506244.55411345122,222842.57832885245,809281.68555202207,861728.53632152069,927771.11979005474,454741.25174188142,1299218.6373750328,{"$f":"BI3429*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":18110027.00614116},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3429:BI3429)+Monte_Carlo!BJ3429/(1+Analise_Fundamentalista!$C$10)^10","v":12264319.040069615},{"$f":"(BK3429+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":77.667060096020336},0.90334941245866018]
["Tent3411",2779000.7265829286,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3436","v":310535.35725768883},-124992.89230128468,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3436","v":100876.82136432269},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3436","v":-29702.217312761208},2882315.641721922,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3436","v":323575.61021919909},-193238.64932126334,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3436","v":104627.11913828601},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3436","v":-30806.456700593659},3843255.033858994,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3436","v":486954.92700226151},-520854.07064946211,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3436","v":139508.90613290324},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3436","v":-41077.065979902261},4053898.9985087095,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3436","v":155337.86692828051},-60469.766191795738,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3436","v":147155.2134512788},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3436","v":-43328.448195746649},4401711.6151747918,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3436","v":456869.12295929494},-317717.85346149787,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3436","v":159780.69816744304},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3436","v":-47045.901676602298},6522115.8344963882,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3436","v":985693.68447962881},-807349.92686026497,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3436","v":236750.68079701677},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3436","v":-69708.978483576429},6536268.2829207899,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3436","v":275263.24770310178},-281648.11022781651,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3436","v":237264.41006592978},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3436","v":-69860.241163930637},7470543.5616061846,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3436","v":1215430.0719315356},-549447.69645785214,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3436","v":271178.29842569842},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3436","v":-79845.861927540769},9260942.4560569059,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3436","v":1374579.8482245617},-767394.15153042949,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3436","v":336169.19523214322},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3436","v":-98981.811238677386},11828348.109931771,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3436","v":556670.31303797581},-2334107.4286690024,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3436","v":429365.18436531059},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3436","v":-126422.48080452156},256717.06900796565,204157.6233356281,64532.696505800377,198694.86599201692,251886.0659886378,345385.45993280417,161019.3063772844,857314.81197184115,844373.08068759798,-1474494.4120702376,{"$f":"BI3436*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-20553225.496324297},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3436:BI3436)+Monte_Carlo!BJ3436/(1+Analise_Fundamentalista!$C$10)^10","v":-8454976.8506448176},{"$f":"(BK3436+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-49.621670848199457},1.03237231374773E-2]
["Tent3423",2956419.6818484748,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3448","v":347055.91214081878},-197118.56635059472,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3448","v":107317.07166212455},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3448","v":-31598.487549142184},2707200.8443184141,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3448","v":342764.90571737429},-128640.41137889854,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3448","v":98270.509020503057},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3448","v":-28934.813516982591},3272212.7843314903,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3448","v":500776.70418950188},-549771.2290645215,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3448","v":118780.25844093296},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3448","v":-34973.713494964439},4192310.709813097,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3448","v":510927.2815984076},-755727.88296299183,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3448","v":152179.51349640737},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3448","v":-44807.805393630202},5354816.7976457756,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3448","v":228724.68600183612},-806629.19002138393,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3448","v":194378.10590247353},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3448","v":-57232.778196955485},5534441.9872183753,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3448","v":814128.40615601477},-973816.83472975064,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3448","v":200898.44178713817},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3448","v":-59152.628870075518},8122212.6581678279,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3448","v":774968.54976626311},-98647.465309722655,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3448","v":294833.67440803238},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3448","v":-86810.961625763928},8702929.8103636168,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3448","v":646514.88260743045},-446566.15517318022,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3448","v":315913.51791612821},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3448","v":-93017.720367052956},9999296.1759214867,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3448","v":778732.53449361771},-157317.71919604292,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3448","v":362971.19481062004},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3448","v":-106873.40422435808},14033189.804762272,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3448","v":597845.94870931876},-2108754.1775699495,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3448","v":509400.219857911},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3448","v":-149988.03317507365},225655.92990320644,283460.18984199618,34812.0200709489,-137428.89326180707,-440759.17631402978,-17942.615656673217,884343.79723880882,422844.52498332551,877512.60588383675,-1151496.0421777933,{"$f":"BI3448*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-16050896.91711749},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3448:BI3448)+Monte_Carlo!BJ3448/(1+Analise_Fundamentalista!$C$10)^10","v":-6899581.4004600067},{"$f":"(BK3448+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-40.066118670426526},2.0527519951401504E-2]
["Tent3424",2313622.758636062,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3449","v":95667.21886070969},-10940.854797311667,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3449","v":83983.752683051644},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3449","v":-24728.214461914322},2933796.925152604,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3449","v":181249.18772193429},-10284.860167506096,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3449","v":106495.87296140165},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3449","v":-31356.693428987091},4299071.5058046468,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3449","v":457107.72920834692},-879212.71115448396,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3449","v":156054.89562313136},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3449","v":-45948.874675365689},4107012.3274761788,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3449","v":645524.4608191381},-253490.72807716514,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3449","v":149083.20999588713},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3449","v":-43896.128378088935},4433568.9024042012,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3449","v":703888.78778283729},-196796.36348583826,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3449","v":160937.10731921199},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3449","v":-47386.395314920432},6301086.1605312247,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3449","v":424926.10911931063},-1134939.8058729433,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3449","v":228727.37561270525},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3449","v":-67346.592844061146},7843670.1429442214,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3449","v":433389.98957437562},-702252.59001373278,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3449","v":284722.67181569734},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3449","v":-83833.873408810643},9507395.3941208795,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3449","v":960945.24028407596},-723148.14959911176,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3449","v":345115.35662388982},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3449","v":-101615.92308101057},10566880.835329494,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3449","v":1652688.7474084089},-1739.0769579774953,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3449","v":383574.33310725295},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3449","v":-112939.80166566263},10538888.826833559,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3449","v":1224685.6343357267},-577554.67628051178,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3449","v":382558.23231474077},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3449","v":-112640.62048466696},143981.90228453535,246103.50708684276,-311998.96099837136,497220.8143597712,620643.13630129048,-548632.91398498858,-67973.80203247047,481296.52422784339,1921584.2018920218,917048.56988528883,{"$f":"BI3449*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":12782894.186401442},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3449:BI3449)+Monte_Carlo!BJ3449/(1+Analise_Fundamentalista!$C$10)^10","v":8257829.3045059564},{"$f":"(BK3449+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":53.053241331576025},0.7263448203096583]
["Tent3432",2545048.6836028583,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3457","v":373935.04166129651},-135230.41195978623,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3457","v":92384.438393074626},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3457","v":-27201.716195619403},3333977.6450474514,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3457","v":330039.82191110577},-611591.47303610609,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3457","v":121022.30277054978},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3457","v":-35633.862050425116},3035342.3782723136,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3457","v":153230.55840904443},-56467.115138628935,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3457","v":110181.93984030877},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3457","v":-32442.020642770538},3895646.6219754796,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3457","v":339418.83537377336},-71604.116422971885,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3457","v":141410.70371966332},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3457","v":-41637.03212914108},4723911.0737883979,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3457","v":533555.76225164102},-629469.72403878637,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3457","v":171476.43358749503},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3457","v":-50489.599350464625},6096094.938386376,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3457","v":261774.52605051416},-510764.84439981915,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3457","v":221286.26100638165},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3457","v":-65155.627663983098},6187977.8298311532,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3457","v":939452.29670958722},-437279.11777599953,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3457","v":224621.58004320296},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3457","v":-66137.680523096002},8185957.1300037513,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3457","v":1275140.3971424969},-1117675.2140289957,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3457","v":297147.57797662279},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3457","v":-87492.268448337476},9692166.0529117268,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3457","v":478013.35078195267},-2165192.085747201,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3457","v":351822.471365501},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3457","v":-103590.76900599743},11945338.298211304,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3457","v":1788032.259217598},-276190.36839366198,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3457","v":433611.89010077988},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3457","v":-127672.88277905155},303887.35189896554,-196163.21040487566,174503.36246795373,367588.39054132369,25072.872449885057,-92859.685006906424,660657.07845369459,367120.49264178646,-1438947.0326057447,1817780.8981456645,{"$f":"BI3457*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":25338353.537767794},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3457:BI3457)+Monte_Carlo!BJ3457/(1+Analise_Fundamentalista!$C$10)^10","v":13241028.253279094},{"$f":"(BK3457+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":83.667460732543859},0.92939474592957894]
["Tent3444",2511794.4103771527,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3469","v":179615.63354688772},-11877.972137088002,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3469","v":91177.319104583221},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3469","v":-26846.291441505593},2653340.9656913639,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3469","v":370743.8571311268},-189644.69165675898,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3469","v":96315.412966373653},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3469","v":-28359.154142691365},3660306.7126371688,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3469","v":184548.58650014584},-47582.021545441727,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3469","v":132867.94165158429},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3469","v":-39121.697367740315},4329305.7328933142,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3469","v":490167.29503529461},-67124.266118121726,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3469","v":157152.38822035788},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3469","v":-46272.020896480637},5054341.3489197614,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3469","v":721027.36359263374},-393187.72161020484,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3469","v":183470.94496669021},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3469","v":-54021.268754068988},6657152.1325155562,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3469","v":969747.98117904726},-588849.41588005319,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3469","v":241652.45443913047},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3469","v":-71152.258951447307},7274069.7588489996,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3469","v":1097684.9097522143},-331734.15379200701,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3469","v":264046.36336936033},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3469","v":-77745.931715239567},7709249.9659301713,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3469","v":735941.74480884417},-257065.03289877475,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3469","v":279843.26316542318},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3469","v":-82397.178099342185},10284836.972560089,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3469","v":1297732.3516970512},-22667.325739640088,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3469","v":373336.23273925594},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3469","v":-109925.2907216485},9525474.4227284957,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3469","v":1030282.3846977991},-731160.33478958951,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3469","v":345771.61947472161},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3469","v":-101809.15341426324},232068.68907287734,249055.42429805009,230712.80923854804,533923.3962410501,457289.31819505012,551398.76078667725,952251.18761432811,676322.79697615048,1538475.9679750185,543084.51596866793,{"$f":"BI3469*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":7570146.3694217484},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3469:BI3469)+Monte_Carlo!BJ3469/(1+Analise_Fundamentalista!$C$10)^10","v":7258297.4644274563},{"$f":"(BK3469+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":46.91263017697824},0.66545242399682247]
["Tent3451",2390096.7058442011,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3476","v":184524.8688864588},-230551.096832846,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3476","v":86759.732062166746},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3476","v":-25545.57509698467},2906531.5694581894,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3476","v":316233.41214418097},-278524.65014571679,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3476","v":105506.1494289425},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3476","v":-31065.278780477442},3473186.1917137862,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3476","v":537328.44535953505},-150269.20041554558,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3476","v":126075.52767981926},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3476","v":-37121.73589850479},4393887.1387545206,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3476","v":491398.49684695294},-242998.75797904734,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3476","v":159496.67222150974},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3476","v":-46962.272947480218},4397700.2520832038,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3476","v":416322.10467524768},-232832.89935909605,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3476","v":159635.08699356072},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3476","v":-47003.027856121778},6344481.5802076282,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3476","v":313121.83467966761},-470343.58833413344,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3476","v":230302.61521478664},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3476","v":-67810.407111282271},6815286.1327876914,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3476","v":972050.33346819645},-880402.53343701025,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3476","v":247392.66715101872},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3476","v":-72842.409801603644},9536573.3854112756,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3476","v":733114.07709104742},-957024.47423346445,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3476","v":346174.5082056133},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3476","v":-101927.78015602575},9770924.8367036041,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3476","v":1112449.5228968086},-1527221.8712679166,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3476","v":354681.3895685249},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3476","v":-104432.55018622459},10554074.062658336,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3476","v":989302.46464938391},-1222816.4050163298,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3476","v":383109.45142994937},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3476","v":-112802.92169247112},15187.929018794879,112149.63264692924,476013.03672530391,360934.13814193511,296121.26445359061,5270.4544490385306,266198.0573806013,20336.330907170515,-164523.50898880773,36792.589370532325,{"$f":"BI3476*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":512858.08866815391},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3476:BI3476)+Monte_Carlo!BJ3476/(1+Analise_Fundamentalista!$C$10)^10","v":1313106.8414097261},{"$f":"(BK3476+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":10.388427153044873},0.27094167228175758]
["Tent3463",2612171.5578768826,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3488","v":232219.63947469811},-238787.90437450283,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3488","v":94820.976869956008},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3488","v":-27919.131696548648},2874659.6709136311,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3488","v":155658.30137350524},-233958.84228420287,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3488","v":104349.20989119197},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3488","v":-30724.62897506887},3690218.8104178617,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3488","v":202803.96364128863},-452342.51193548593,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3488","v":133953.74105983612},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3488","v":-39441.400640957931},4353828.8109856742,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3488","v":296342.38300142431},-892796.82341927383,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3488","v":158042.56796891379},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3488","v":-46534.125827835844},4602358.2142920708,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3488","v":469436.78941839456},-419193.1484995432,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3488","v":167064.10437273775},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3488","v":-49190.431123118819},6143430.9340274502,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3488","v":952802.72374195815},-641816.15666319767,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3488","v":223004.54223269084},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3488","v":-65661.559172311958},6696284.7320228117,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3488","v":308797.9916663004},-452989.51855144871,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3488","v":243072.95505730374},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3488","v":-71570.511801638873},9417925.3905093353,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3488","v":312544.51061434811},-43746.422991559535,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3488","v":341867.62462963274},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3488","v":-100659.65939067637},9307736.088442076,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3488","v":1446518.3094907596},-418681.93724385253,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3488","v":337867.78884888935},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3488","v":-99481.945918263009},10163601.332621964,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3488","v":352992.46459904732},-332391.02002835332,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3488","v":368935.41849115549},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3488","v":-108629.51296633945},60333.580273602638,-4675.9599945745249,-155026.20787531912,-484945.99827677151,168117.3141684703,468329.55013913935,27310.916370516556,510006.05286174495,1266222.2151775334,280907.35009551002,{"$f":"BI3488*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3915614.7780727632},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3488:BI3488)+Monte_Carlo!BJ3488/(1+Analise_Fundamentalista!$C$10)^10","v":2922066.7133146431},{"$f":"(BK3488+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":20.273051674804595},0.37099276744268739]
["Tent3473",2838076.7666231208,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3498","v":458955.15633808938},-5970.0664691213415,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3498","v":103021.26237905167},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3498","v":-30333.627503649768},2942246.7577372557,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3498","v":331297.0483118798},-227788.30258851076,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3498","v":106802.59913244819},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3498","v":-31447.006022749665},3286774.9010401736,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3498","v":181895.55071121818},-664336.47894748359,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3498","v":119308.85853515263},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3498","v":-35129.354747907521},4209535.2517300947,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3498","v":479819.39863742777},-63902.26501313343,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3498","v":152804.75875864225},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3498","v":-44991.902893943021},5963636.1525111794,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3498","v":724828.96199015307},-853663.09431585972,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3498","v":216478.05021570035},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3498","v":-63739.895884780846},5609402.2320746742,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3498","v":334606.59087403212},-582761.08580602519,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3498","v":203619.47426383448},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3498","v":-59953.810914125308},6721231.3104225192,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3498","v":899164.54648476408},-1100027.367340938,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3498","v":243978.50772909907},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3498","v":-71837.143143527384},8699684.4924041852,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3498","v":497133.88120427524},-629770.8535854076,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3498","v":315795.71393107256},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3498","v":-92983.034107939035},10654324.498774927,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3498","v":1452521.7531597198},-14159.60777706487,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3498","v":386748.50961337908},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3498","v":-113874.40764450807},11960819.291250914,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3498","v":1679326.973686656},-391337.74556517991,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3498","v":434173.84510657052},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3498","v":-127838.34506737748},525672.72474436997,178864.33883306754,-398261.4244490203,523729.98948899354,23904.02200521285,-104488.83158228391,-28721.456270602182,90175.707442001163,1711236.2473515258,1594324.7281606691,{"$f":"BI3498*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":22223560.41773269},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3498:BI3498)+Monte_Carlo!BJ3498/(1+Analise_Fundamentalista!$C$10)^10","v":12883857.797537971},{"$f":"(BK3498+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":81.473188577647363},0.92057895318798122]
["Tent3481",2548124.3140599183,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3506","v":125612.6976866967},-228446.4512435373,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3506","v":92496.082777054689},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3506","v":-27234.588818982},3047881.0155599844,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3506","v":242682.5838033889},-88874.899042072269,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3506","v":110637.08829051291},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3506","v":-32576.034760133589},3450963.5066661448,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3506","v":332886.67229369347},-244577.06559996714,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3506","v":125268.85144963958},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3506","v":-36884.217781203064},4750445.1302566333,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3506","v":353039.00761346606},-772795.22776190797,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3506","v":172439.61119619911},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3506","v":-50773.197805070886},5118007.3796971859,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3506","v":283303.79170859267},-545159.71952159784,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3506","v":185782.00115040224},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3506","v":-54701.737191339678},5728484.4500847524,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3506","v":408435.89027369773},-569989.21778047271,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3506","v":207942.11999723114},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3506","v":-61226.572696296585},6902704.6344334399,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3506","v":330061.25465261971},-784157.48711887246,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3506","v":250565.93029201045},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3506","v":-73776.74684880214},8480516.8190970719,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3506","v":853213.91853491333},-1035725.7831232809,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3506","v":307839.9987642683},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3506","v":-90640.549704020013},9729697.7227539849,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3506","v":594071.61802578485},-1177886.1891480822,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3506","v":353184.85875819431},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3506","v":-103991.91097156153},11594902.390822088,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3506","v":582512.64419909194},-951277.18837050453,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3506","v":420891.18078566791},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3506","v":-123927.3913238306},-37572.259598767909,231868.73829169595,176694.24036216285,-298089.80675731367,-130775.66385394261,-14837.78020584042,-277307.04902304441,34687.584471880764,-334621.62333566451,-71800.754709575282,{"$f":"BI3506*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1000842.7907706936},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3506:BI3506)+Monte_Carlo!BJ3506/(1+Analise_Fundamentalista!$C$10)^10","v":-840998.25128909806},{"$f":"(BK3506+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-2.8452901033893498},0.16210813974369279]
["Tent3493",2741276.7478607376,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3518","v":425329.82589529589},-323331.23303191492,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3518","v":99507.453221915188},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3518","v":-29299.019932065934},2533208.9508320973,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3518","v":284210.83686538576},-285240.09202814678,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3518","v":91954.659949228735},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3518","v":-27075.172034504852},3681306.4170956835,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3518","v":384907.28970720054},-424407.45308504679,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3518","v":133630.22408465508},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3518","v":-39346.144155164337},4147201.8882117132,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3518","v":398727.03108307417},-82222.140808241646,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3518","v":150542.07796243645},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3518","v":-44325.678127843428},5382159.1573155476,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3518","v":228259.9242037517},-594123.95878824755,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3518","v":195370.62465416102},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3518","v":-57525.015871090189},5552108.5750494907,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3518","v":514174.84270962834},-319964.39638461714,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3518","v":201539.73317209864},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3518","v":-59341.450998085529},7425640.2678372115,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3518","v":1060936.7761431157},-334436.3846180421,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3518","v":269548.3234851117},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3518","v":-79365.931362274336},7801718.0356677352,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3518","v":1231598.4060309287},-136469.86750980976,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3518","v":283199.82398370322},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3518","v":-83385.485398280449},8696575.1299442481,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3518","v":1271822.5840500416},-594869.95466587855,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3518","v":315682.84508637327},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3518","v":-92949.800953803526},12104242.483286999,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3518","v":1318157.2397451007},-1291359.1473925873,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3518","v":439380.06027021859},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3518","v":-129371.26543576606},172207.0261532302,63850.23275196286,54783.916551644506,422721.29010942555,-228018.42580142501,336408.72849902429,916682.78364791104,1294942.8771065418,899685.67351673287,336806.88718696596,{"$f":"BI3518*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":4694807.8232113495},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3518:BI3518)+Monte_Carlo!BJ3518/(1+Analise_Fundamentalista!$C$10)^10","v":4739254.4018604606},{"$f":"(BK3518+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":31.436921141339898},0.49515307460440766]
["Tent3500",2691610.1988824788,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3525","v":340827.69393309735},-138043.54058947347,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3525","v":97704.573668435274},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3525","v":-28768.179253682571},3205735.3763302909,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3525","v":468023.61884906661},-154307.33306906748,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3525","v":116367.15017955228},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3525","v":-34263.19679737847},4156803.7355743381,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3525","v":642713.48970349471},-646911.26909301244,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3525","v":150890.62189475776},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3525","v":-44428.303562317255},3895390.1599066728,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3525","v":168362.00998852486},-324294.2842324251,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3525","v":141401.39423008519},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3525","v":-41634.291038781761},4513481.5518330103,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3525","v":442105.22573188727},-549417.3976652103,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3525","v":163837.91046908806},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3525","v":-48240.50911801093},5851487.4864293691,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3525","v":245756.34219250429},-447375.06439364312,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3525","v":212407.09015931611},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3525","v":-62541.240548193688},8034915.2178829992,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3525","v":827651.74162856315},-244591.00435585927,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3525","v":291664.80575501709},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3525","v":-85877.918493610428},8716930.9090181887,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3525","v":468264.83470051253},-394300.33903945249,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3525","v":316421.75323768507},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3525","v":-93167.365407040706},10629878.712290527,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3525","v":475618.79868771316},-1398087.7574880905,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3525","v":385861.13552502129},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3525","v":-113613.12881302183},12026715.670460898,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3525","v":1411185.9511553401},-68082.711014659886,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3525","v":436565.86221204815},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3525","v":-128542.65167539543},271720.54775837663,395820.23916217289,102264.53894292278,-56165.171052596801,8285.2294177541044,-51752.872590016399,788847.62453411054,297218.88349170442,-650220.9520883779,1651126.4506773329,{"$f":"BI3525*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":23015329.177185286},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3525:BI3525)+Monte_Carlo!BJ3525/(1+Analise_Fundamentalista!$C$10)^10","v":12622178.727658853},{"$f":"(BK3525+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":79.865566538014988},0.91360868962651154]
["Tent3503",2493304.5317446133,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3528","v":141774.42456865156},-284031.06767683203,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3528","v":90506.142531644306},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3528","v":-26648.669905110546},2911655.1127247987,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3528","v":124283.70378694554},-91534.43026139008,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3528","v":105692.132380985},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3528","v":-31120.03968574114},3502121.2313497663,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3528","v":230935.75588774378},-725573.51470490906,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3528","v":127125.86019560719},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3528","v":-37430.996283721746},4225113.7504493585,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3528","v":458740.12137301837},-326163.30967504502,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3528","v":153370.25318885056},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3528","v":-45158.407332009541},4784257.8997205831,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3528","v":333841.98739860562},-329415.73954475729,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3528","v":173667.00371625865},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3528","v":-51134.591818738321},6342838.9893752588,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3528","v":566377.10469733039},-973579.72483479232,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3528","v":230242.98970249851},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3528","v":-67792.850948236926},8125033.4368038373,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3528","v":1053682.4410665231},-30304.895971979167,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3528","v":294936.06775390345},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3528","v":-86841.110369244459},9007128.7552108783,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3528","v":1159830.2916870932},-933010.75221471663,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3528","v":326955.84054851742},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3528","v":-96269.026881562575},9279588.3770454321,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3528","v":1263628.7649569567},-717570.62320380565,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3528","v":336846.03609178762},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3528","v":-99181.100570234616},10751169.604596172,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3528","v":1724063.0078774591},-1290499.577998267,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3528","v":390263.95541606919},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3528","v":-114909.4971107555},-78399.170481646695,107321.36622079932,-404942.89490527986,240788.65755481433,126958.65975136866,-244752.48138320033,1231472.502479203,457506.35313933145,783723.07727470412,708917.88818450563,{"$f":"BI3528*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":9881725.6240236536},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3528:BI3528)+Monte_Carlo!BJ3528/(1+Analise_Fundamentalista!$C$10)^10","v":6220645.5172535973},{"$f":"(BK3528+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":40.537828628980037},0.5972879809037821]
["Tent3514",2425595.7860132684,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3539","v":80858.414731365614},-100097.5739208981,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3539","v":88048.33711165734},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3539","v":-25924.992555749159},2795049.0796311083,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3539","v":415723.00361308019},-224054.22483010931,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3539","v":101459.37135365768},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3539","v":-29873.743597439465},3962537.6874419427,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3539","v":219589.53824544614},-559730.35210638528,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3539","v":143838.82761232118},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3539","v":-42351.970036051964},4116344.4925562348,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3539","v":178986.87982851299},-340852.2294283915,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3539","v":149421.96454917605},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3539","v":-43995.871423333556},4838135.1798546975,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3539","v":266262.21595540264},-555780.63340703072,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3539","v":175622.7314394275},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3539","v":-51710.437181949754},5840820.846302826,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3539","v":405481.83213513135},-442139.01469616964,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3539","v":212019.89459642547},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3539","v":-62427.234509978225},7734575.4337240122,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3539","v":303815.63116413326},-643646.46806806792,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3539","v":280762.56939883629},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3539","v":-82667.859046189187},8101671.4704453284,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3539","v":783652.91454883886},-1217572.3938588195,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3539","v":294088.03598315816},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3539","v":-86591.415507707992},8418162.5038099196,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3539","v":1285499.5586194491},-448067.75781201577,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3539","v":305576.55742567929},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3539","v":-89974.101003474061},11584875.83816712,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3539","v":1249837.8386553004},-2275077.9768156549,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3539","v":420527.22018954426},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3539","v":-123820.22659983217},42884.185366375699,263254.40653918905,-238653.9562846699,-56439.256474036018,-165606.12319415034,112935.47752540895,-141736.12655128754,-226422.85883453046,1053034.2572296388,-728533.14457064238,{"$f":"BI3539*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-10155145.98043344},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3539:BI3539)+Monte_Carlo!BJ3539/(1+Analise_Fundamentalista!$C$10)^10","v":-4847934.9584997911},{"$f":"(BK3539+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-27.461854832465818},4.5995408554427818E-2]
["Tent3521",2419863.1168745551,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3546","v":363320.24237177032},-266592.79071112158,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3546","v":87840.243088825679},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3546","v":-25863.721256712983},{"$f":"G$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":2926114.1594289313},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3546","v":303312.2751958358},-7840.4610807240579,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3546","v":106216.9910676053},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3546","v":-31274.579316923457},{"$f":"L$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":4251952.6941781482},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3546","v":407541.99877875129},-766772.21626748529,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3546","v":154344.49810582303},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3546","v":-45445.264449912385},{"$f":"Q$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":4502432.2931146082},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3546","v":304949.37999140722},-173371.82386665119,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3546","v":163436.8259759167},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3546","v":-48122.413616826067},{"$f":"V$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":4973021.8242900372},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3546","v":355309.34122624982},-189487.77384649275,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3546","v":180519.07270518452},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3546","v":-53152.11813844736},{"$f":"AA$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":6178429.8367157979},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3546","v":553651.54644664552},-278115.48130751122,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3546","v":224274.99100251932},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3546","v":-66035.630687808007},{"$f":"AF$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":6106559.9867522679},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3546","v":940940.23672991968},-909074.11316263105,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3546","v":221666.13885401114},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3546","v":-65267.479070777968},{"$f":"AK$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":9636824.2854914702},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3546","v":1559665.4301087463},-643330.14982592314,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3546","v":349813.58323077078},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3546","v":-102999.27106694868},{"$f":"AP$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":11183815.614902049},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3546","v":1736410.872521881},-1015772.7475421886,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3546","v":405968.86469447648},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3546","v":-119533.65776486421},{"$f":"AU$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":11544888.219486805},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3546","v":769703.04242230649},-2311274.2993115885,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3546","v":419075.68265383487},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3546","v":-123392.83522547905},158703.97349276143,370414.22586579359,-250330.98383282335,246891.96848384663,293188.52194649423,433775.42545384564,188264.78335052179,1163149.5924466453,1007073.3319093047,-1245888.4094609262,{"$f":"BI3546*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-17366647.993568283},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3546:BI3546)+Monte_Carlo!BJ3546/(1+Analise_Fundamentalista!$C$10)^10","v":-6643498.1119617941},{"$f":"(BK3546+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-38.49287424258047},2.2842584844418552E-2]
["Tent3533",2584745.9595625266,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3558","v":186732.81267349521},-71399.881845475451,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3558","v":93825.436582577677},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3558","v":-27626.004360066392},3173500.9788462049,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3558","v":247067.71419580409},-88441.789949168509,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3558","v":115197.05204834847},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3558","v":-33918.672569709226},3685030.2755347849,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3558","v":395191.88708331174},-89838.865228173498,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3558","v":133765.39893328105},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3558","v":-39385.945099274257},4464684.096996773,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3558","v":264127.33672109566},-319645.65177477658,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3558","v":162066.57874993395},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3558","v":-47718.957398361774},5205480.7452544058,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3558","v":261114.33007212629},-255537.4224356382,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3558","v":188957.25583351339},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3558","v":-55636.66062910857},5150277.8765197694,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3558","v":237857.32058371638},-762794.23891652352,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3558","v":186953.40967583738},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3558","v":-55046.647252084331},7591545.9086181251,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3558","v":379644.38213990972},-582271.39502357144,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3558","v":275570.64421655261},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3558","v":-81139.146226434081},8447370.6780675799,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3558","v":1227524.7841703319},-1225307.0496963628,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3558","v":306636.80463928508},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3558","v":-90286.280676840601},11656077.428516291,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3558","v":1747230.3321399991},-899011.05872435344,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3558","v":423111.81473167695},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3558","v":-124581.23579617222},12855820.806834226,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3558","v":688195.50774740567},-1120215.0520545598,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3558","v":466662.10865564505},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3558","v":-137404.20421121203},181532.36305053107,239904.30372527483,399732.47568914504,58829.306297891264,138897.50284089291,-393030.1559090541,-8195.5148935431935,218568.25843641357,1146749.8523511505,-102761.63986272112,{"$f":"BI3558*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1432411.7739484289},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3558:BI3558)+Monte_Carlo!BJ3558/(1+Analise_Fundamentalista!$C$10)^10","v":556131.80157472868},{"$f":"(BK3558+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":5.7379606176338278},0.22902861491085083]
["Tent3545",2520051.08829054,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3570","v":215620.95529733147},-207098.5145993488,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3570","v":91477.033823965699},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3570","v":-26934.53958024086},2774838.768224285,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3570","v":455581.41082203615},-80269.1626671743,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3570","v":100725.74363128918},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3570","v":-29657.733916109817},3630431.2588019683,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3570","v":178884.41794000825},-547382.99071072484,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3570","v":131783.47240662036},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3570","v":-38802.385748408138},3822251.9588385914,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3570","v":144401.22876444677},-617823.82386304624,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3570","v":138746.50134953359},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3570","v":-40852.583167600409},5271454.4180155937,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3570","v":811378.34554738447},-1015647.779114641,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3570","v":191352.0786697283},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3570","v":-56341.793357765062},6574846.2270120792,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3570","v":601564.53897789121},-53811.304894579676,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3570","v":238664.7768731328},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3570","v":-70272.565805633043},7499719.6239305334,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3570","v":895406.06166045577},-828124.48347482854,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3570","v":272237.37998658256},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3570","v":-80157.698385588068},7402267.4971273029,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3570","v":1093064.3105377608},-64250.527346815848,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3570","v":268699.89951992914},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3570","v":-79116.121022828796},10002037.915739834,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3570","v":1022726.0426598474},-269239.29557488777,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3570","v":363070.71907314984},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3570","v":-106902.70819363042},10632338.381520374,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3570","v":1417954.2620259966},-1668289.5610146725,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3570","v":385950.42071704776},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3570","v":-113639.41798570305},73064.934941707514,446380.25787004118,-275517.48611250438,-375528.67691666627,-69259.148255293316,716145.44515081123,259361.25978662173,1218397.5616880453,1009654.757964479,21975.703742668775,{"$f":"BI3570*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":306323.0289420546},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3570:BI3570)+Monte_Carlo!BJ3570/(1+Analise_Fundamentalista!$C$10)^10","v":1861963.5613645369},{"$f":"(BK3570+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":13.760321435637984},0.30355636371433481]
["Tent3552",2560009.9971168749,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3577","v":227114.72333224752},-104818.09330700172,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3577","v":92927.529201325277},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3577","v":-27361.624101013906},3587794.4791620602,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3577","v":399180.05054265278},-345879.69197953929,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3577","v":130235.77119080471},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3577","v":-38346.679896204907},3355808.8694102718,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3577","v":523157.67883881996},-135074.62226523945,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3577","v":121814.76910535373},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3577","v":-35867.19619964841},3561135.1984778466,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3577","v":545017.48414001928},-291088.77774954372,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3577","v":129268.0479838412},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3577","v":-38061.743033572973},5190563.032095802,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3577","v":392728.36412056611},-590789.83371358807,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3577","v":188415.74770396532},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3577","v":-55477.218728353429},5855543.3113954626,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3577","v":359489.0533170898},-207158.49078247929,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3577","v":212554.31528476349},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3577","v":-62584.589581309468},7144460.606977962,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3577","v":1123165.5164413361},-116811.89307277717,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3577","v":259341.59336501689},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3577","v":-76360.657088366832},7902636.2715034746,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3577","v":841947.64351011405},-196489.6869172221,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3577","v":286863.12307946209},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3577","v":-84464.108855604762},10395424.611401727,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3577","v":375387.30894841527},-476920.89718534605,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3577","v":377350.52801518678},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3577","v":-111107.26165442273},10526393.137297686,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3577","v":628695.06967363216},-28957.882115393175,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3577","v":382104.64285394049},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3577","v":-112507.06539685535},187862.53512555719,145189.44985771331,474030.6294792858,345135.0113407438,-65122.940617410073,302300.2882380645,1189334.559645209,847856.97081674926,164709.67812383326,869334.76501532411,{"$f":"BI3577*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":12117803.438852862},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3577:BI3577)+Monte_Carlo!BJ3577/(1+Analise_Fundamentalista!$C$10)^10","v":8510297.4003165551},{"$f":"(BK3577+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":54.604275869097982},0.74081101447044828]
["Tent3563",2272960.5498794527,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3588","v":104010.35569293764},-287913.99086607475,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3588","v":82507.727747260084},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3588","v":-24293.613006307387},2527165.7327645863,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3588","v":93511.13482787917},-490283.10795656388,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3588","v":91735.293101415227},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3588","v":-27010.581559737209},2988752.6078646928,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3588","v":185678.58246746569},-295961.40054424165,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3588","v":108490.74634695791},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3588","v":-31944.064858894097},4143234.6710401857,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3588","v":359607.02319474722},-190663.58930175891,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3588","v":150398.06927107574},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3588","v":-44283.276143047799},4755862.2494632974,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3588","v":768793.71266898979},-32988.69189823878,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3588","v":172636.25085925954},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3588","v":-50831.096477189378},5896140.6501024142,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3588","v":953370.97911392339},-263753.30946102989,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3588","v":214027.9854588781},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3588","v":-63018.497699813757},8728501.8370283693,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3588","v":890896.21802863106},-524182.45348852442,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3588","v":316841.77415626094},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3588","v":-93291.03655796239},8596163.2908170354,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3588","v":1165640.7497158286},-1109187.3908244495,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3588","v":312037.92802622053},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3588","v":-91876.589911430856},10542005.973092427,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3588","v":1205109.3569644138},-435180.91737000638,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3588","v":382671.38370880642},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3588","v":-112673.93683276681},12966205.748311674,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3588","v":2013411.6239132707},-167856.1485823346,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3588","v":470669.04608326626},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3588","v":-138584.00869577259},-125689.52043218442,-332047.26158700668,-33736.13658871215,275058.22702101624,857610.17515282123,840627.15741195774,590264.50213840511,276614.69700616878,1039925.8864704471,2177640.5127184298,{"$f":"BI3588*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":30354497.203547977},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3588:BI3588)+Monte_Carlo!BJ3588/(1+Analise_Fundamentalista!$C$10)^10","v":17391299.364942994},{"$f":"(BK3588+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":109.16459855347289},0.98593490388559035]
["Tent3570",2768602.7731862008,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3595","v":419037.11121985712},-329714.9923961868,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3595","v":100499.37904222369},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3595","v":-29591.083023214862},2704695.2652156204,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3595","v":117169.68770770106},-300356.60839210486,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3595","v":98179.557315039681},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3595","v":-28908.033655324547},3348842.5509423353,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3595","v":386757.82832486689},-108349.78587646277,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3595","v":121561.89401362206},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3595","v":-35792.739542251642},4181700.8762600892,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3595","v":271818.01071116957},-121181.8802491492,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3595","v":151794.37999363639},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3595","v":-44694.406509337299},5644964.7653834783,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3595","v":492681.88397254259},-416066.13837851956,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3595","v":204910.38264163333},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3595","v":-60333.9065659279},5932663.4702560371,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3595","v":748448.24176632089},-645405.43864956975,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3595","v":215353.75193641643},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3595","v":-63408.856986409446},7396451.9874685388,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3595","v":1071831.0672442678},-751341.94558386842,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3595","v":268488.79841319751},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3595","v":-79053.964316636979},8371028.1313405875,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3595","v":1083706.423777326},-109269.17892215212,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3595","v":303865.59505484364},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3595","v":-89470.324462290446},10497564.491611335,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3595","v":1317021.5538501109},-885430.77429427218,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3595","v":381058.1724038758},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3595","v":-112198.94216003222},13038333.076354645,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3595","v":753972.78801174159},-444587.93943101895,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3595","v":473287.24460220773},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3595","v":-139354.91226237777},160230.41484267914,-113915.39702468866,364177.19691977458,257736.10394631949,221192.22166972846,254987.69806675811,509923.95575695991,1188832.5154477272,700450.0097996823,643317.18092055258,{"$f":"BI3595*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":8967306.3369262405},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3595:BI3595)+Monte_Carlo!BJ3595/(1+Analise_Fundamentalista!$C$10)^10","v":6730473.3268007049},{"$f":"(BK3595+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":43.669949296575034},0.63129751433964998]
["Tent3573",2359235.7586254501,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3598","v":161252.28598975184},-47600.327754730701,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3598","v":85639.489728316155},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3598","v":-25215.730433037388},2475617.6126469681,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3598","v":157662.22510753127},-537126.68180100061,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3598","v":89864.113128329875},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3598","v":-26459.630474639634},3291898.8606734541,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3598","v":494901.3574515463},-220413.95548646734,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3598","v":119494.8566011697},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3598","v":-35184.120103336791},3931974.678097785,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3598","v":339906.86882481183},-125458.14005076644,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3598","v":142729.40032629177},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3598","v":-42025.309759720069},4901355.1048922762,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3598","v":541810.18567492394},-424803.48713223607,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3598","v":177917.59413006215},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3598","v":-52386.13759972962},4874995.9561779173,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3598","v":538324.09169078898},-613975.19815458218,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3598","v":176960.76561586323},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3598","v":-52104.408575406567},7725657.5660506273,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3598","v":673872.91675015527},-268890.16621055169,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3598","v":280438.85370648926},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3598","v":-82572.544050022552},7276560.7755049923,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3598","v":590543.61354659067},-254990.80954189584,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3598","v":264136.78646274726},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3598","v":-77772.555932116607},9462284.6079916656,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3598","v":732212.66431416955},-854778.74085859524,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3598","v":343477.84977819846},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3598","v":-101133.77481816828},11387405.691054758,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3598","v":510987.66483879124},-1127400.394153008,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3598","v":413359.11815758323},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3598","v":-121709.64736672548},174075.71753029991,-316059.9740397791,358798.13846291183,315152.8193406171,242538.1550730204,49205.250576663464,602849.06019607023,521917.03453532548,119777.9984156045,-324763.25852335902,{"$f":"BI3598*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4526929.6585395951},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3598:BI3598)+Monte_Carlo!BJ3598/(1+Analise_Fundamentalista!$C$10)^10","v":-988685.36937436927},{"$f":"(BK3598+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-3.752604036113687},0.15586467381770705]
["Tent3585",2608501.0321114948,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3610","v":126053.77196035429},-128173.68390399397,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3610","v":94687.737980017511},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3610","v":-27879.900776998045},{"$f":"G$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":2649163.3728705989},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3610","v":403902.33801854949},-101810.31312987779,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3610","v":96163.76770745666},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3610","v":-28314.503643459877},{"$f":"L$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":3537681.6933055944},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3610","v":535915.48089628364},-164434.10750351613,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3610","v":128416.69338396759},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3610","v":-37811.069796711759},{"$f":"Q$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":4293626.7142883446},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3610","v":341206.34577430342},-15646.1863543336,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3610","v":155857.25146424287},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3610","v":-45890.680239037225},{"$f":"V$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":5832977.0093098264},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3610","v":396291.54279697733},-189052.07194692001,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3610","v":211735.16586800708},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3610","v":-62343.398853260565},{"$f":"AA$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":6067761.9005888207},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3610","v":898628.33085100306},-221316.03632232521,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3610","v":220257.78096128034},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3610","v":-64852.801530206423},{"$f":"AF$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":6448464.6422792822},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3610","v":774992.80346564844},-527732.01595448295,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3610","v":234077.1665048165},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3610","v":-68921.787715452272},{"$f":"AK$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":9239286.623636933},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3610","v":1476006.5179768016},-719217.89660033188,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3610","v":335383.09556774644},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3610","v":-98750.351694793892},{"$f":"AP$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":11638583.367390204},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3610","v":1199857.9171023925},-1412993.9523879495,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3610","v":422476.7860099239},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3610","v":-124394.25764957465},{"$f":"AU$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":11068415.866219452},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3610","v":1384453.9718424927},-1827591.6928940641,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3610","v":401779.89139843272},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3610","v":-118300.25455614208},64687.925259379794,369941.28895266849,462086.99698002334,435526.7306451755,356631.23786480387,832717.27395975171,412416.16630052973,993421.36524942238,84946.493074792335,-159658.08420928079,{"$f":"BI3610*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2225500.8769122199},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3610:BI3610)+Monte_Carlo!BJ3610/(1+Analise_Fundamentalista!$C$10)^10","v":1553374.4487215725},{"$f":"(BK3610+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":11.86450814455363},0.28500256387013601]
["Tent3592",2385879.8616618169,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3617","v":241477.01023057706},-139991.07596191898,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3617","v":86606.661991605593},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3617","v":-25500.505075562531},3188743.1570216394,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3617","v":224512.29957790696},-50599.627206585654,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3617","v":115750.33815234208},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3617","v":-34081.582382634413},3876590.4897228447,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3617","v":570092.84106602904},-600399.5602136798,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3617","v":140718.97232472134},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3617","v":-41433.35842157626},4127798.2082198095,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3617","v":287122.92488339712},-300921.7743463458,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3617","v":149837.73069774159},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3617","v":-44118.289797831923},4102657.859025626,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3617","v":380201.94109533634},-158310.37996959093,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3617","v":148925.14420921024},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3617","v":-43849.587415734124},6159397.2293857755,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3617","v":839352.00198577996},-529797.83725592995,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3617","v":223584.11355460706},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3617","v":-65832.20841679626},7880713.1876206435,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3617","v":1046902.1014218091},-1050148.3836741596,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3617","v":286067.32227399672},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3617","v":-84229.792903318405},7942036.7745635705,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3617","v":891355.04537518136},-134344.80483889903,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3617","v":288293.34850935783},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3617","v":-84885.225083797355},9549356.4312631525,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3617","v":1281632.8895100455},-90443.158885291254,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3617","v":346638.52860710392},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3617","v":-102064.40653477387},11695272.331837095,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3617","v":1918009.1985976975},-959397.70463329426,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3617","v":424534.57695799216},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3617","v":-125000.15455529706},162592.09118470113,255581.42814102897,68978.894755494315,91920.591436960982,326967.11791922152,467306.06986766076,198591.24711832771,960418.36396184273,1435763.8526970844,1258145.9163670985,{"$f":"BI3617*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":17537507.443019561},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3617:BI3617)+Monte_Carlo!BJ3617/(1+Analise_Fundamentalista!$C$10)^10","v":11328921.954480762},{"$f":"(BK3617+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":71.920459990420838},0.87236890464947681]
["Tent3604",2457343.0803348087,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3629","v":110849.80447451014},-351559.45458851085,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3629","v":89200.753556690979},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3629","v":-26264.310579674275},2819111.7312819785,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3629","v":379712.80294234055},-584230.60246903799,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3629","v":102332.83777233023},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3629","v":-30130.927448317489},3447200.8445166931,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3629","v":235317.92869509428},-81856.970528073682,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3629","v":125132.26803896474},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3629","v":-36844.002099440746},3345035.4514122577,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3629","v":267955.54044904234},-149843.41854630961,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3629","v":121423.69754050202},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3629","v":-35752.04890964691},5098220.4837743677,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3629","v":555936.41745301068},-910644.65826264617,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3629","v":185063.74327221344},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3629","v":-54490.253013943591},5840879.6115459623,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3629","v":278089.96496154729},-631397.00062171777,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3629","v":212022.02775561379},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3629","v":-62427.862598343003},7330347.3627034882,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3629","v":610736.03122060059},-1362401.5043161775,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3629","v":266089.22206188826},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3629","v":-78347.431960827074},7952996.459145396,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3629","v":1235349.004743079},-1052362.925471613,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3629","v":288691.18149054225},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3629","v":-85002.363208309092},10813046.68353484,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3629","v":1255303.0857849088},-891285.4508566662,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3629","v":392510.07323062525},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3629","v":-115570.84506498043},10618552.554703537,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3629","v":1274251.2279631002},-726968.92218848388,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3629","v":385449.99969309522},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3629","v":-113492.07379106758},-177773.20713698398,-132315.88920268469,241749.22410654454,203783.77053358784,-224134.75055136564,-203712.87050289969,-563923.68299451564,386674.89755369915,640956.86309388746,819240.23167664395,{"$f":"BI3629*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":11419527.316939702},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3629:BI3629)+Monte_Carlo!BJ3629/(1+Analise_Fundamentalista!$C$10)^10","v":5800515.4705368383},{"$f":"(BK3629+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":37.956765027196226},0.56868465329598494]
["Tent3615",2300603.7708220016,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3640","v":311531.52992936427},-287203.55362915428,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3640","v":83511.167665170738},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3640","v":-24589.066313608189},3027261.8006300987,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3640","v":255396.95466049915},-39006.493368583549,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3640","v":109888.61750342094},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3640","v":-32355.654680053853},3446022.0672085122,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3640","v":212875.70207663783},-353232.14557203313,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3640","v":125089.47880655892},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3640","v":-36831.403218326384},4452187.5999078238,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3640","v":190458.19338389483},-21822.211555625643,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3640","v":161612.95997522},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3640","v":-47585.393679348053},4638510.0229963092,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3640","v":650716.80653863074},-637354.74270571664,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3640","v":168376.40325548718},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3640","v":-49576.825004959574},6436596.7207943946,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3640","v":413381.77059043228},-291174.06634609564,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3640","v":233646.36481982778},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3640","v":-68794.94227074871},6869994.9450108055,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3640","v":813467.31679278263},-447224.67668969074,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3640","v":249378.57921822113},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3640","v":-73427.142656845477},8055352.6249791943,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3640","v":1044697.0190060374},-440651.29125088081,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3640","v":292406.67697695375},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3640","v":-86096.355394714439},10543311.599829856,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3640","v":534426.18277569243},-358192.86869677249,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3640","v":382718.77753418405},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3640","v":-112687.89149233689},11247409.972278774,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3640","v":1617145.2223439377},-532496.78503377619,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3640","v":408277.31915708433},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3640","v":-120213.36015018582},83250.077651772546,293923.42411528266,-52098.367907162763,282663.54812414118,132161.64208344172,287059.12679341569,542194.07666446758,810356.04933739593,446264.20012076711,1372712.3963170601,{"$f":"BI3640*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":19134468.867529534},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3640:BI3640)+Monte_Carlo!BJ3640/(1+Analise_Fundamentalista!$C$10)^10","v":11511481.043106664},{"$f":"(BK3640+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":73.042009430908266},0.87890187130734865]
["Tent3622",2233358.9209154504,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3647","v":255005.26192230661},-241170.69706607534,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3647","v":81070.201512551255},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3647","v":-23870.347125814271},2859827.8009937191,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3647","v":310249.11749567074},-172550.18400275026,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3647","v":103810.81784325266},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3647","v":-30566.104574804493},3585614.9712452432,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3647","v":542052.66297764285},-484804.87280071626,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3647","v":130156.65576320379},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3647","v":-38323.385113601602},4793453.6537899105,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3647","v":604610.08799850196},-68264.344889442174,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3647","v":174000.80659428178},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3647","v":-51232.876890458232},4699347.0904507162,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3647","v":685578.92016131093},-939634.37298609165,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3647","v":170584.76899185515},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3647","v":-50227.057220056478},6531846.5016713822,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3647","v":550934.66111217381},-415354.21169011784,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3647","v":237103.90084657556},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3647","v":-69812.980756143384},8023333.2742439937,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3647","v":612227.18610603083},-651527.44445780187,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3647","v":291244.38497270225},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3647","v":-85754.129606626986},8775215.3917023242,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3647","v":1039275.64926239},-1010083.6290915937,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3647","v":318537.46097816806},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3647","v":-93790.315359549262},9968760.6950150784,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3647","v":433825.37778817565},-671081.24306709785,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3647","v":361862.76679791603},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3647","v":-106547.03817452007},11394451.845717058,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3647","v":1050194.1831945728},-643270.41271440452,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3647","v":413614.8912771708},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3647","v":-121784.95732076651},71034.419242968259,210943.64676136867,149081.06082652879,659113.67281288328,-133697.74105298205,302871.36951248813,166189.99701430422,253939.16578941513,18059.863344473764,698753.7044365725,{"$f":"BI3647*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":9740045.3579967152},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3647:BI3647)+Monte_Carlo!BJ3647/(1+Analise_Fundamentalista!$C$10)^10","v":6164302.2614908228},{"$f":"(BK3647+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":40.191684553373527},0.59347857557598838]
["Tent3634",2560052.0398171144,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3659","v":283704.5599217639},-40403.952025075218,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3659","v":92929.055337652317},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3659","v":-27362.073457290418},2914979.1447953363,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3659","v":394761.2780540688},-6902.6010038386603,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3659","v":105812.79366263971},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3659","v":-31155.567248569489},3522001.70516151,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3659","v":295551.17806937458},-503650.47222152789,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3659","v":127847.51492068937},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3659","v":-37643.480630267113},4129072.0672012395,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3659","v":420004.23148663959},-571546.66494615108,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3659","v":149883.971363922},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3659","v":-44131.904920681773},4312130.3594880616,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3659","v":277258.52153700189},-858014.20911700476,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3659","v":156528.92775908709},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3659","v":-46088.448913778098},5002649.7360622212,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3659","v":585412.77055818518},-49763.510030295074,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3659","v":181594.55625387561},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3659","v":-53468.784005268775},6732309.3044585036,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3659","v":811371.29266086279},-166301.79014086799,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3659","v":244380.63530494075},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3659","v":-71955.545770449637},8865601.7924090065,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3659","v":1351323.8166074182},-163887.61159838227,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3659","v":321818.45788854436},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3659","v":-94756.37358696443},9951468.5662766472,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3659","v":493148.54372292018},-1538032.7012685894,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3659","v":361235.06815607345},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3659","v":-106362.21829999609},11353243.07815215,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3659","v":1271691.5001641479},-274604.06310710451,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3659","v":412119.02643463056},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3659","v":-121344.51419396354},308867.5897770506,462515.90346430038,-117895.25986173106,-45790.367016271266,-470315.208734694,663775.03277649684,817494.59205448581,1414498.289310616,-790011.30768959189,1287861.9492977106,{"$f":"BI3659*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":17951724.221787509},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3659:BI3659)+Monte_Carlo!BJ3659/(1+Analise_Fundamentalista!$C$10)^10","v":10657270.855931243},{"$f":"(BK3659+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":67.794180003755159},0.84624634230264939]
["Tent3641",2570619.9109369735,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3666","v":263763.68070917588},-8837.9225041898007,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3666","v":93312.66561776551},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3666","v":-27475.02384320891},2953870.1310606096,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3666","v":123435.41040001404},-119320.03435308313,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3666","v":107224.52379881291},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3666","v":-31571.237714038973},2952994.4453468211,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3666","v":424418.98500038602},-49295.161984101302,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3666","v":107192.73669257859},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3666","v":-31561.878303974834},3944990.5467116074,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3666","v":234325.17759528244},-758286.4657669724,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3666","v":143201.87211821985},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3666","v":-42164.424569724979},5812161.7319751456,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3666","v":793857.98281582922},-670714.52132551186,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3666","v":210979.57807947084},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3666","v":-62120.923240028067},6074998.60054434,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3666","v":813442.76522279542},-86293.498623315201,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3666","v":220520.47081295872},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3666","v":-64930.148050000389},7286122.5566348555,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3666","v":373054.35077007511},-600182.4635624619,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3666","v":264483.87600386731},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3666","v":-77874.753134981496},7403379.7203697897,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3666","v":570472.61044825916},-932415.32419422991,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3666","v":268740.27286142431},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3666","v":-79128.008567921046},9876425.2390835918,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3666","v":586404.46578169987},-326792.85821638227,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3666","v":358511.01981760951},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3666","v":-105560.14826423129},11230855.142976755,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3666","v":610291.57450819318},-542317.81580714998,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3666","v":407676.38424467429},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3666","v":-120036.42060036826},320763.39997954271,79768.662131704841,450754.68140488851,-422923.84062319511,272002.11632976012,882739.58936243854,-40518.98992350098,-172330.4494524675,512562.47911869583,355613.72234534926,{"$f":"BI3666*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":4956959.4602187322},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3666:BI3666)+Monte_Carlo!BJ3666/(1+Analise_Fundamentalista!$C$10)^10","v":3831923.4705759501},{"$f":"(BK3666+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":25.862745097963742},0.43232141503577365]
["Tent3645",2115632.3914932823,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3670","v":307706.0099683947},-318089.76098670211,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3670","v":76796.766833401547},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3670","v":-22612.075068910559},2871508.4187523327,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3670","v":413451.59275742469},-22283.145712744852,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3670","v":104234.82046397506},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3670","v":-30690.948099923047},3953039.361268946,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3670","v":355930.92437468946},-232658.45339532776,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3670","v":143494.04146547063},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3670","v":-42250.451045646827},4102139.5208948879,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3670","v":250452.31550895114},-429619.7311110716,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3670","v":148906.32870386669},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3670","v":-43844.047369755222},5411024.6364209699,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3670","v":376728.11396465386},-595787.61172014172,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3670","v":196418.43214534281},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3670","v":-57833.532786909942},5586920.2508252654,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3670","v":617040.41594456648},-739008.54197465722,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3670","v":202803.38566597315},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3670","v":-59713.521414988529},7166646.9648142718,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3670","v":743830.73116375983},-233656.72216082973,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3670","v":260146.95092925557},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3670","v":-76597.786937067169},8861417.2971651182,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3670","v":581227.85110732506},-526188.0263633735,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3670","v":321666.56207391585},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3670","v":-94711.649313994916},11096765.337284748,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3670","v":1295226.5634523903},-878622.826120249,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3670","v":402808.96796580136},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3670","v":-118603.25633020732},12399006.338813316,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3670","v":1609123.9798853807},-597266.51265856507,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3670","v":450079.89223289292},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3670","v":-132521.72884120583},43800.94074618358,464712.31940873188,224516.06139918554,-74105.134268008987,-80474.598397054986,21121.738220893894,693723.17299511854,281994.73750387249,700809.44896773528,1329415.6306185026,{"$f":"BI3670*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":18530947.971567277},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3670:BI3670)+Monte_Carlo!BJ3670/(1+Analise_Fundamentalista!$C$10)^10","v":10883437.712270774},{"$f":"(BK3670+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":69.183633210898392},0.85541167417779462]
["Tent3655",2683841.3749862886,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3680","v":424014.94344910228},-354361.23212065693,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3680","v":97422.567891002283},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3680","v":-28685.145343895529},2944784.759697536,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3680","v":102444.60493398909},-453298.77171943535,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3680","v":106894.72777707949},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3680","v":-31474.13242291335},3187857.8609984568,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3680","v":411980.8722199403},-192110.62862931244,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3680","v":115718.20219500645},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3680","v":-34072.120256692826},4638632.1214931253,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3680","v":223482.92063464041},-587992.55358284374,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3680","v":168380.83539115894},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3680","v":-49578.130005009167},5074945.2831271682,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3680","v":667851.97805481975},-215806.19563474297,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3680","v":184218.86106853251},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3680","v":-54241.485512370717},5948634.5832091263,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3680","v":952008.24461808137},-130525.31475335784,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3680","v":215933.49813545367},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3680","v":-63579.557721793062},7704968.8080614135,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3680","v":659443.54814025713},-521389.10604691441,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3680","v":279687.85852899111},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3680","v":-82351.420687279737},8396682.7713247966,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3680","v":1223315.8149998311},-1069341.7405321612,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3680","v":304796.85013156873},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3680","v":-89744.523632014505},9910204.081512304,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3680","v":1206892.3355568897},-1001304.7275500282,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3680","v":359737.1807973386},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3680","v":-105921.17966260188},13559516.38735766,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3680","v":2194996.1894315146},-2155434.4159963764,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3680","v":492206.02906282363},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3680","v":-144925.36779163219},138391.1338755521,-275433.57143128006,301516.32552894152,-245706.92756205361,582023.15797623852,973836.87027838407,335390.87993505411,369026.40096722415,459403.60914159811,386842.4347063296,{"$f":"BI3680*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":5392261.73187258},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3680:BI3680)+Monte_Carlo!BJ3680/(1+Analise_Fundamentalista!$C$10)^10","v":4356794.6154329628},{"$f":"(BK3680+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":29.087284304821178},0.46856246533995155]
["Tent3662",2417173.4257366797,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3687","v":162105.02154390974},-68399.583757085406,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3687","v":87742.60817644684},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3687","v":-25834.973588561192},3012892.1327433144,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3687","v":177864.55556392253},-107076.39956957822,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3687","v":109367.00323876324},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3687","v":-32202.070337954639},3773908.3914286629,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3687","v":151021.82992108088},-226155.71181627185,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3687","v":136991.64559614126},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3687","v":-40335.882638828174},4717814.2022339813,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3687","v":423507.41665213107},-76061.280161383198,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3687","v":171255.11913557968},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3687","v":-50424.435422256531},4265270.3594662324,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3687","v":399488.45713818783},-170892.24450384817,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3687","v":154827.92501874358},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3687","v":-45587.60489074116},5432984.6357745957,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3687","v":317314.51500574331},-327445.05878668505,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3687","v":197215.57297037609},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3687","v":-58068.243295169334},6978935.90383502,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3687","v":802328.70706154627},-754643.61079737626,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3687","v":253333.10054577803},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3687","v":-74591.513720985546},9226416.888534639,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3687","v":454256.11843890091},-407976.08183182596,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3687","v":334915.92837469693},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3687","v":-98612.798773303279},10095733.716890214,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3687","v":1089214.534159513},-325426.27253865823,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3687","v":366471.8461418915},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3687","v":-107904.13759969028},12406799.569989609,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3687","v":540250.16732979554},-1325301.9627253956,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3687","v":450362.78398664517},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3687","v":-132605.02361826459},155613.07237470997,147953.08889515291,21521.881062122106,468276.820204071,337836.53276234207,129016.78589426501,226426.68308896251,282583.16620846861,1022355.970163056,-467294.03502721945,{"$f":"BI3687*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-6513690.1139671458},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3687:BI3687)+Monte_Carlo!BJ3687/(1+Analise_Fundamentalista!$C$10)^10","v":-1550374.8060311314},{"$f":"(BK3687+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-7.2033359506501737},0.13358411502040377]
["Tent3674",2594859.6784599228,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3699","v":245999.29042547767},-113198.99035292391,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3699","v":94192.561284914875},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3699","v":-27734.100724942127},2993800.3157660547,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3699","v":186574.51633869097},-6254.8175849409836,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3699","v":108673.97649993849},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3699","v":-31998.015228745902},3797808.208713667,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3699","v":529307.49208031769},-876081.51540239411,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3699","v":137859.20118036159},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3699","v":-40591.326100912964},4123116.0571241826,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3699","v":277294.06724243629},-69724.137148633017,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3699","v":149667.77013776178},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3699","v":-44068.246532998201},4582605.8699835064,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3699","v":541329.15776140336},-338060.54785953538,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3699","v":166347.10070689427},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3699","v":-48979.316236577979},6243654.7919802712,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3699","v":768025.1758123741},-608833.86166915996,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3699","v":226642.63563743117},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3699","v":-66732.761054471368},6498634.8038520254,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3699","v":785218.29198851471},-1061579.7485370603,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3699","v":235898.3270314695},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3699","v":-69458.011051918351},8809429.1871311795,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3699","v":489933.09548575629},-799759.23761790793,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3699","v":319779.41061015538},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3699","v":-94155.99557589514},8558619.4179722667,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3699","v":548188.96091663325},-1057858.752693929,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3699","v":310675.0976685101},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3699","v":-91475.317519044984},11709756.680130953,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3699","v":1855267.5252280848},-807913.64286063635,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3699","v":425060.35408407974},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3699","v":-125154.96461221522},199258.76063252648,256995.66002494257,-249506.14824262779,313169.45369856682,320636.39437218424,319101.18872617395,-109921.14056899448,-84202.727097891402,-290470.01162783062,1347259.2718393127,{"$f":"BI3699*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":18779673.486350268},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3699:BI3699)+Monte_Carlo!BJ3699/(1+Analise_Fundamentalista!$C$10)^10","v":10164482.108775098},{"$f":"(BK3699+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":64.766738599377646},0.82497214538639929]
["Tent3681",2167470.2285674675,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3706","v":212350.97273484961},-464920.90430790908,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3706","v":78678.463437660932},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3706","v":-23166.12267568977},2968176.9945099703,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3706","v":273393.23374890478},-247532.44480645854,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3706","v":107743.85828284506},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3706","v":-31724.150796490529},3274023.3997128126,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3706","v":507787.53325353272},-520316.19124123652,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3706","v":118845.98318962913},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3706","v":-34993.065519960845},4536860.5613569925,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3706","v":616542.98125457973},-221740.99001449303,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3706","v":164686.56090118978},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3706","v":-48490.386138479465},3799092.0031025154,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3706","v":568989.54111954255},-476326.01156922994,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3706","v":137905.8024985957},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3706","v":-40605.047414318069},5662288.479197477,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3706","v":274279.56546038907},-168979.37128612711,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3706","v":205539.22781143297},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3706","v":-60519.064024666739},7590580.2990974672,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3706","v":852419.71947609133},-189546.08864547251,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3706","v":275535.59290541359},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3706","v":-81128.825702388334},10097775.700783683,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3706","v":1098798.8232509152},-1859054.540367553,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3706","v":366545.96949223103},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3706","v":-107925.96251278685},10890147.695587492,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3706","v":860657.56026888604},-1606217.0232854448,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3706","v":395308.81485938589},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3706","v":-116394.90782722288},11408722.002958098,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3706","v":585943.732869967},-312003.72912559006,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3706","v":414132.8933377947},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3706","v":-121937.47808386176},-197057.5908110883,101880.49642880076,71324.259681964482,510998.16600279708,189964.28463459024,250320.35796102817,857280.39803364407,-501635.71013719367,-466645.55598439579,566135.41899830988,{"$f":"BI3706*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":7891456.7819833988},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3706:BI3706)+Monte_Carlo!BJ3706/(1+Analise_Fundamentalista!$C$10)^10","v":4643541.0690667843},{"$f":"(BK3706+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":30.848907497922177},0.48849192873679753]
["Tent3694",2431934.3757044435,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3719","v":251563.54612432007},-294811.89781457087,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3719","v":88278.425853219},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3719","v":-25992.739989804428},3508673.1339702476,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3719","v":191738.60473318104},-390992.56977277913,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3719","v":127363.69212703509},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3719","v":-37501.023626134454},3168348.0261376002,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3719","v":374387.38064332353},-146934.27877588439,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3719","v":115010.00154313903},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3719","v":-33863.597333603924},4304842.1462232517,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3719","v":205054.25382704067},-236818.82021933337,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3719","v":156264.36799105734},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3719","v":-46010.551814960381},4813070.5991074918,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3719","v":446241.47307323839},-155253.03990375911,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3719","v":174712.89532084667},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3719","v":-51442.544620035187},5989039.9594509779,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3719","v":586567.11424163578},-175540.54433848205,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3719","v":217400.20013459973},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3719","v":-64011.414127680022},6804570.6626912253,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3719","v":981223.2260901581},-686614.75933784258,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3719","v":247003.69907612185},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3719","v":-72727.881864144263},8454153.3183333557,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3719","v":1285551.7004181393},-141355.12459892803,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3719","v":306883.01227209502},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3719","v":-90358.774164590097},10605098.290482182,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3719","v":1286267.9100148757},-542330.39757015777,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3719","v":384961.61428338179},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3719","v":-113348.27336818055},11510475.032360807,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3719","v":1177092.9925701325},-50527.833505670314,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3719","v":417826.49516817532},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3719","v":-123025.02389219527},19037.334173163774,-109391.29653869745,308599.50607697421,78489.249783804262,414258.78387029073,564415.35591007338,468884.28396429308,1360720.8139267163,1015550.8533599193,1421366.6303404423,{"$f":"BI3719*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":19812668.415149029},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3719:BI3719)+Monte_Carlo!BJ3719/(1+Analise_Fundamentalista!$C$10)^10","v":12509552.38213069},{"$f":"(BK3719+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":79.173648015842147},0.91047166237665378]
["Tent3704",2666736.6283989493,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3729","v":390459.67691321811},-207117.04706177479,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3729","v":96801.671160221405},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3729","v":-28502.328227168266},3239152.5904300059,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3729","v":319938.31925362616},-104534.36262519295,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3729","v":117580.18416870682},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3729","v":-34620.363078654424},3309777.6456635655,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3729","v":183705.6854110047},-582466.13436569041,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3729","v":120143.8506738975},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3729","v":-35375.210214247767},4653184.738424005,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3729","v":486946.25048908452},-449374.82415658934,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3729","v":168909.09064653804},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3729","v":-49733.669723446677},5683086.9883478992,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3729","v":600693.68432066904},-761286.60680110822,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3729","v":206294.20692034136},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3729","v":-60741.360417991862},5714189.1960771894,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3729","v":193858.35710758375},-991654.62047553586,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3729","v":207423.20693215553},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3729","v":-61073.783696634877},6507436.6312851496,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3729","v":354870.25299658265},-418125.51634080545,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3729","v":236217.8305008848},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3729","v":-69552.085799242908},8912276.3014939595,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3729","v":703437.75975657965},-1467593.3381925726,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3729","v":323512.72736828635},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3729","v":-95255.235065677465},10215446.004742803,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3729","v":1263000.7297117943},-295682.71179700014,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3729","v":370817.36320538248},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3729","v":-109183.63362673073},12646061.836689297,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3729","v":973650.93008449266},-804886.94545551343,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3729","v":459047.92634958553},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3729","v":-135162.28089865265},251641.97278449647,298363.77771848557,-313991.80849503598,156746.84725558653,-15040.075978089691,-651446.84013243148,103410.48135741909,-535898.08613338403,1228951.7474934459,492649.63007991214,{"$f":"BI3729*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":6867126.0160942897},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3729:BI3729)+Monte_Carlo!BJ3729/(1+Analise_Fundamentalista!$C$10)^10","v":3819543.7348870602},{"$f":"(BK3729+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":25.78669034911632},0.43147224668614736]
["Tent3711",2319238.0573007669,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3736","v":96298.672967216422},-309454.88106083299,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3736","v":84187.586195899727},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3736","v":-24788.231294446858},2734717.1135304724,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3736","v":225767.52064563398},-640743.26604596758,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3736","v":99269.340631940053},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3736","v":-29228.909952422513},4100631.7074179784,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3736","v":509002.66315548529},-174379.30055865925,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3736","v":148851.59556569008},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3736","v":-43827.931719575696},4014515.5384502765,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3736","v":169115.82182433191},-103392.45427535179,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3736","v":145725.60667679316},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3736","v":-42907.514124735302},4595430.3611947186,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3736","v":565976.6417610792},-295390.22600586852,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3736","v":166812.62556143166},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3736","v":-49116.385587167679},5992893.0298605599,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3736","v":544413.73260138743},-380709.22125360148,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3736","v":217540.06533567491},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3736","v":-64052.596101305302},6724985.2136981301,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3736","v":703761.55819961755},-479432.7751055822,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3736","v":244114.77319550593},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3736","v":-71877.265209634352},8617969.4699886683,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3736","v":288270.8114788665},-812162.9603376122,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3736","v":312829.48522874061},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3736","v":-92109.656375329636},9060959.5258050766,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3736","v":1355292.5030776868},-1099200.7208235692,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3736","v":328909.87999053363},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3736","v":-96844.375146501057},11852075.655410694,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3736","v":1776562.8800982928},-604536.05761832697,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3736","v":430226.4865390723},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3736","v":-126676.08300957747},-153756.85319216372,-344935.31472081604,439647.02644294041,168541.46010103798,388282.65572947462,317191.98058215552,396566.29107990698,-303172.32000533474,488157.28709815018,1475577.2260094606,{"$f":"BI3736*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":20568319.021861751},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3736:BI3736)+Monte_Carlo!BJ3736/(1+Analise_Fundamentalista!$C$10)^10","v":11296435.083141334},{"$f":"(BK3736+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":71.720877309283622},0.87118113586334833]
["Tent3714",{"$f":"B$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":2476458.5029259431},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3739","v":116040.0888531981},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*B3739)","v":-343216.48313136626},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3739","v":89894.637171611961},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3739","v":-26468.617987871781},2923849.7214823449,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3739","v":188703.7069515496},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*G3739)","v":-563382.9314329261},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3739","v":106134.79270758211},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3739","v":-31250.376794290987},3966452.8148016245,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3739","v":558791.44118840154},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*L3739)","v":-219586.04762108918},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3739","v":143980.94546047549},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3739","v":-42393.815280111114},4291094.7332071094,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3739","v":465749.12795073405},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*Q3739)","v":-332573.47437726299},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3739","v":155765.34137556015},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3739","v":-45863.618190586763},4994464.9053840656,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3739","v":746091.00056888303},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*V3739)","v":-992813.73656211479},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3739","v":181297.44956573422},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3739","v":-53381.303776442182},6312728.9309643153,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3739","v":842477.55287154147},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AA3739)","v":-9791.383317584241},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3739","v":229150.00438783652},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3739","v":-67471.031853456967},7780983.3299325723,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3739","v":280974.28486858192},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AF3739)","v":-953632.32713698375},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3739","v":282447.16091799049},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3739","v":-83163.87094177067},8184026.1738463361,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3739","v":625136.5720246135},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AK3739)","v":-410188.68646584632},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3739","v":297077.48489694466},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3739","v":-87471.630209973475},10218336.291153474,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3739","v":1657019.5369375234},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AP3739)","v":-1840821.5133090364},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3739","v":370922.2796608379},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3739","v":-109214.52527574856},10323575.929326929,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3739","v":923098.66823682934},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AU3739)","v":-1191268.6292699177},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3739","v":374742.44425414596},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3739","v":-110339.33628174923},-163750.37509442799,-299794.80856808531,440792.52374767681,243077.37675844444,-118806.59020393973,994365.14208833664,-473374.75229218201,424553.74024573836,77905.778013576361,-3766.8530606916611,{"$f":"BI3739*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-52506.798082207395},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3739:BI3739)+Monte_Carlo!BJ3739/(1+Analise_Fundamentalista!$C$10)^10","v":643046.81921616406},{"$f":"(BK3739+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":6.2719219237480441},0.23364846032567385]
["Tent3726",2571477.3494552071,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3751","v":412041.42612396087},-182660.72169230707,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3751","v":93343.790356743571},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3751","v":-27484.188225555878},3156399.7920046365,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3751","v":457504.65101150441},-520730.03603301127,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3751","v":114576.2845351798},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3751","v":-33735.893499874663},3313960.7679782165,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3751","v":142836.7821750741},-13729.584884355612,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3751","v":120295.69665164182},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3751","v":-35419.919813222361},4116481.7917482266,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3751","v":156967.56977856468},-229125.50868684583,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3751","v":149426.94846513245},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3751","v":-43997.33888982192},5659508.7627716698,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3751","v":833414.8454272683},-692024.02854573959,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3751","v":205438.32501041988},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3751","v":-60489.35415789434},5974573.4326429097,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3751","v":658990.14241209754},-976428.52346961608,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3751","v":216875.06992264255},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3751","v":-63856.794548453618},6602344.7615287015,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3751","v":528895.79551927408},-708873.34676394588,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3751","v":239662.96472090096},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3751","v":-70566.472691004557},9114527.128616821,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3751","v":1154714.0223089957},-1217875.5484246919,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3751","v":330854.3665277501},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3751","v":-97416.910649791302},9499747.2470850646,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3751","v":1489102.6506626122},-1448663.7569288509,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3751","v":344837.73137718876},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3751","v":-101534.17897669108},10945411.089562338,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3751","v":1591886.0122879716},-1741057.9565946758,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3751","v":397314.85806357086},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3751","v":-116985.56810362372},295240.30656284152,17615.006013798273,213982.97412913793,33271.670667029372,286339.78773405426,-164420.1056833296,-10881.059214775407,170275.92976226262,283742.44613425893,131157.34565324293,{"$f":"BI3751*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1828224.2907422029},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3751:BI3751)+Monte_Carlo!BJ3751/(1+Analise_Fundamentalista!$C$10)^10","v":1740560.3398715574},{"$f":"(BK3751+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":13.014482287537062},0.29619270574905948]
["Tent3735",2454749.5530289775,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3760","v":254336.64025821179},-473839.82517750852,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3760","v":89106.609360098577},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3760","v":-26236.590719471467},2455777.4849198172,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3760","v":96619.933625324978},-28645.452034856353,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3760","v":89143.922952979294},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3760","v":-26247.577350785516},3532861.6707982994,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3760","v":572773.91517513583},-211838.01266327954,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3760","v":128241.72813664349},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3760","v":-37759.552949452744},3771381.6023364258,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3760","v":482755.74756543629},-308355.36700045515,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3760","v":136899.92397496835},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3760","v":-40308.876082837298},4418412.5825981814,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3760","v":237088.75365076409},-38101.414794175507,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3760","v":160386.93784606745},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3760","v":-47224.403164204574},5488113.0873365141,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3760","v":743456.02799726604},-104330.18401983926,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3760","v":199216.71780891716},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3760","v":-58657.461294554865},7142276.3740941761,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3760","v":250149.68799928945},-418895.20965648169,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3760","v":259262.30642265375},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3760","v":-76337.311804878671},7501574.2094870619,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3760","v":1021709.8934989425},-1077853.8041701054,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3760","v":272304.70083831938},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3760","v":-80177.520367892052},9351073.866795199,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3760","v":1190648.9179236346},-1298815.7051731823,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3760","v":339440.93608970713},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3760","v":-99945.144109678935},12269481.185653722,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3760","v":1990348.5794445705},-617586.59234966501,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3760","v":445378.17135441984},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3760","v":-131137.35200034568},-156633.16627866961,130870.8271926624,451418.07769904705,270991.42845711223,312149.8735384515,779685.10049178905,14179.472960582847,135983.26979926444,131329.00473048055,1687002.8064489795,{"$f":"BI3760*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":23515415.731684808},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3760:BI3760)+Monte_Carlo!BJ3760/(1+Analise_Fundamentalista!$C$10)^10","v":13365358.377508674},{"$f":"(BK3760+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":84.431281270403588},0.93228037339213443]
["Tent3744",2377463.4236972234,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3769","v":241613.97434264279},-200359.72705866056,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3769","v":86301.148034391852},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3769","v":-25410.549406594026},2669205.1961342515,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3769","v":234770.53921363846},-110878.91336118575,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3769","v":96891.279365097987},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3769","v":-28528.712507900491},3368776.053766089,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3769","v":477834.64630231576},-469393.53579824802,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3769","v":122285.47367457075},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3769","v":-36005.790667791895},4459121.8065624041,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3769","v":574530.91121264384},-828843.32382672525,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3769","v":161864.66941858438},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3769","v":-47659.50712270767},4695582.6555521647,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3769","v":647581.46544433758},-165921.89244008856,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3769","v":170448.12123096531},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3769","v":-50186.822590987482},5914921.6936612446,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3769","v":806620.64200599294},-868828.2140245412,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3769","v":214709.73122382048},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3769","v":-63219.231233925042},6746828.4559974372,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3769","v":935103.15783087758},-115297.38723399908,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3769","v":244907.67577749057},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3769","v":-72110.727807676594},8291365.3148045233,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3769","v":605702.37553901342},-321713.34714253922,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3769","v":300973.8607576135},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3769","v":-88618.880896311151},9537005.6686638687,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3769","v":763238.94626320829},-628750.09708692774,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3769","v":346190.1999469049},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3769","v":-101932.4004394918},11556701.082880357,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3769","v":931346.64231853362},-591765.94140208839,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3769","v":419504.48574803839},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3769","v":-123519.09220419986},102144.84591178005,192254.1927096502,94720.79351084659,-140107.25031820469,601920.87164422683,89282.927971347177,992602.71856669243,496344.00825777662,378746.64868369367,635566.09446028376,{"$f":"BI3769*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":8859262.6396729313},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3769:BI3769)+Monte_Carlo!BJ3769/(1+Analise_Fundamentalista!$C$10)^10","v":6271130.5326573383},{"$f":"(BK3769+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":40.847982679404197},0.60069348990029947]
["Tent3751",2531057.9924653913,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3776","v":204527.96569653007},-196152.42567742371,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3776","v":91876.580860999384},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3776","v":-27052.182392138995},2965716.2907979004,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3776","v":342294.62721162068},-73665.421778661577,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3776","v":107654.53553945081},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3776","v":-31697.850567167417},3534762.3149883077,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3776","v":489726.23397407873},-219896.08420594595,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3776","v":128310.72090177615},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3776","v":-37779.867210699907},4829562.304018707,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3776","v":497792.03063944471},-281327.79226352094,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3776","v":175311.53883842769},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3776","v":-51618.809490513704},4793100.8291138113,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3776","v":592681.86007725145},-121175.03828730315,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3776","v":173987.99917344045},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3776","v":-51229.105867621656},6328474.5165287787,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3776","v":882695.85785499925},-188307.19074620912,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3776","v":229721.56401611201},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3776","v":-67639.322131209949},7220555.225687963,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3776","v":1105598.8815104188},-314821.29506352963,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3776","v":262103.80324318187},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3776","v":-77173.96342529438},7494547.5310699651,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3776","v":928088.47922942706},-126263.56945969806,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3776","v":272049.63470009004},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3776","v":-80102.418577764736},10909933.976116285,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3776","v":836890.23507908755},-704.01682292711268,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3776","v":396027.050398972},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3776","v":-116606.38542723059},12233484.474427739,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3776","v":1603781.05271544},-256447.23628609383,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3776","v":444071.50245962193},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3776","v":-130752.61581472635},73199.938487966749,344585.89040524256,360361.00345920905,340156.96772383776,594265.71509576717,856470.90899369214,975707.42626477673,993772.12589205417,1115606.883227902,1660652.703074242,{"$f":"BI3776*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":23148117.210863668},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3776:BI3776)+Monte_Carlo!BJ3776/(1+Analise_Fundamentalista!$C$10)^10","v":15345498.483103856},{"$f":"(BK3776+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":96.59624683981383},0.9670056593176497]
["Tent3763",2335285.8555708402,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3788","v":357330.14593654202},-19947.920369405052,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3788","v":84770.116046970114},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3788","v":-24959.751649605299},2811357.0661328025,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3788","v":96901.94746523902},-300824.87506731867,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3788","v":102051.34595280291},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3788","v":-30048.044868530709},4113751.2391683683,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3788","v":326714.30351128272},-379025.93238546845,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3788","v":149327.83029571659},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3788","v":-43968.154490791341},3691623.2015853557,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3788","v":367472.92093146231},-244631.36550135445,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3788","v":134004.72000186148},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3788","v":-39456.410903909651},5087771.6768748844,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3788","v":325799.52197165618},-145134.20081510034,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3788","v":184684.45498452539},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3788","v":-54378.575197446888},5730357.1183308493,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3788","v":311560.01297088858},-239227.83571595687,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3788","v":208010.09724471049},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3788","v":-61246.587948062523},6697441.8359925477,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3788","v":619621.82199104468},-473227.91135108721,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3788","v":243114.95755458216},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3788","v":-71582.879036103332},9454228.7122283615,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3788","v":934497.59361172072},-1292008.5854377579,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3788","v":343185.42338547716},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3788","v":-101047.67265766082},7503503.333886358,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3788","v":351422.84905477811},-202600.34260410003,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3788","v":272374.72742577433},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3788","v":-80198.139028255522},12154081.011009457,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3788","v":1239011.0429694334},-243259.19973663936,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3788","v":441189.1825961062},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3788","v":-129903.94423890575},397192.58996450179,-131919.62651780745,53048.046930739518,217389.8645280597,310971.20094363438,219095.68655157968,317925.98915843631,-115373.24109822084,340999.0948481969,1307037.0815899945,{"$f":"BI3788*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":18219009.614461068},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3788:BI3788)+Monte_Carlo!BJ3788/(1+Analise_Fundamentalista!$C$10)^10","v":10387952.951142125},{"$f":"(BK3788+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":66.139628878949495},0.83484110335917616]
["Tent3775",1977984.574303715,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3800","v":311034.43256481475},-54757.309788466955,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3800","v":71800.195895870856},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3800","v":-21140.882442120954},2941359.8168718298,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3800","v":113619.98594142505},-159397.06443264073,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3800","v":106770.4034678748},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3800","v":-31437.526316581741},3466039.141698774,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3800","v":340599.33421120828},-411205.27718954423,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3800","v":125816.09209178586},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3800","v":-37045.347565583375},4469229.7150856033,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3800","v":151585.31781370859},-170597.26499927038,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3800","v":162231.58320623043},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3800","v":-47767.541385765508},5539491.4639047449,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3800","v":656011.64561287488},-805465.70811664884,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3800","v":201081.73614643852},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3800","v":-59206.598144865413},5492745.9888348272,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3800","v":651451.93876470346},-286450.54041562648,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3800","v":199384.89062455314},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3800","v":-58706.978175128228},7964785.5296008624,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3800","v":1034295.8307410531},-403949.94857026398,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3800","v":289119.12090884167},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3800","v":-85128.365885902589},6809715.2561658798,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3800","v":775505.77309625677},-220162.50591838398,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3800","v":247190.44614386116},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3800","v":-72782.867755982414},9959865.3909917753,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3800","v":969450.57737780211},-2387457.8751820228,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3800","v":361539.87015871884},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3800","v":-106451.96434073662},11051578.488113018,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3800","v":920477.69318665611},-695872.01659638586,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3800","v":401168.70005643734},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3800","v":-118120.29509851741},306936.43623009772,29555.798660077377,18164.801547866533,95452.094634903129,-7578.9245022008472,505679.31079850195,834336.63719372835,729750.84556575154,-1162919.3919862383,507654.08154819009,{"$f":"BI3800*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":7076275.5876027923},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3800:BI3800)+Monte_Carlo!BJ3800/(1+Analise_Fundamentalista!$C$10)^10","v":4619135.4998191353},{"$f":"(BK3800+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":30.698972193465391},0.48679386879805825]
["Tent3776",2644103.4095985987,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3801","v":374335.65174390282},-358878.23759616032,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3801","v":95980.092688512988},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3801","v":-28260.422287070905},3332576.0093181725,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3801","v":185972.02888841907},-621644.94727472693,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3801","v":120971.42385003429},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3801","v":-35618.881237852409},3713548.0841893526,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3801","v":392443.39637586439},-94441.594599916571,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3801","v":134800.58610031934},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3801","v":-39690.746081094519},4553129.1581854466,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3801","v":481566.57744010322},-404092.52351267915,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3801","v":165277.10566802404},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3801","v":-48664.266409092634},4029959.4164030459,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3801","v":621636.46596351638},-202312.59658150023,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3801","v":146286.2144170184},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3801","v":-43072.579723573406},5861673.4710181104,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3801","v":465532.56534985319},-676945.33164926094,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3801","v":212776.83808271505},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3801","v":-62650.109295475821},6642601.5347155826,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3801","v":933784.83514922368},-783317.99702508212,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3801","v":241124.27247754572},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3801","v":-70996.740813668046},7100534.81843956,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3801","v":572354.4064201304},-111677.02030073981,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3801","v":257747.10154596512},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3801","v":-75891.174189596131},9471967.352645833,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3801","v":1439854.9262178079},-485240.77923381806,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3801","v":343829.33025585773},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3801","v":-101237.26489039137},11090542.217960296,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3801","v":1636032.9199909871},-898309.86776546389,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3801","v":402583.07076094765},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3801","v":-118536.74305413295},83177.084549184583,-350320.37577412598,393111.64179517259,194086.89318635548,522537.50407546118,-61286.037512168521,320594.36978801922,642533.31347575958,1197206.2123494563,1021769.3799323379,{"$f":"BI3801*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":14242615.162917573},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3801:BI3801)+Monte_Carlo!BJ3801/(1+Analise_Fundamentalista!$C$10)^10","v":8962632.9945671391},{"$f":"(BK3801+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":57.383193842795158},0.76570476417586819]
["Tent3784",2686219.5950949523,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3809","v":205588.2152585079},-67835.642182454452,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3809","v":97508.896506454534},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3809","v":-28710.563980821171},3118859.4606619379,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3809","v":240457.56994439414},-194569.94136288651,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3809","v":113213.58273284118},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3809","v":-33334.658959391134},3813609.6783061041,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3809","v":133055.15881346149},-419212.76061458624,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3809","v":138432.7893806533},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3809","v":-40760.213672336038},4000893.4527089335,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3809","v":266616.46047679702},-43312.876222664097,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3809","v":145231.12940055705},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3809","v":-42761.920009889596},4665139.4050221499,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3809","v":670710.01191941532},-843123.39579837094,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3809","v":169343.04115088857},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3809","v":-49861.442307959929},5613524.3723927457,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3809","v":709614.51038106193},-112032.86176179803,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3809","v":203769.10661496237},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3809","v":-59997.868731868883},7668371.9219569461,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3809","v":362329.17561855755},-1746307.4227783352,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3809","v":278359.40348155744},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3809","v":-81960.269776937275},7573048.3713143179,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3809","v":978383.33484369575},-837520.5010094099,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3809","v":274899.18963634083},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3809","v":-80941.442833450754},9036287.1767143141,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3809","v":1149667.0410361043},-138292.24408651629,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3809","v":328014.28175334737},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3809","v":-96580.674792881066},10695237.865606176,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3809","v":1087717.9102002406},-916694.80535206373,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3809","v":388233.6515054878},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3809","v":-114311.6935008931},206550.90560168683,125766.55235495766,-188485.0260928075,325772.79364480037,-52931.785036026973,741352.88650235732,-1187579.1134551575,334820.58063717594,1242808.4039100544,444945.0628527716,{"$f":"BI3809*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":6202164.0336020328},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3809:BI3809)+Monte_Carlo!BJ3809/(1+Analise_Fundamentalista!$C$10)^10","v":4101685.038458473},{"$f":"(BK3809+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":27.520021861344397},0.45089627958183931]
["Tent3800",2802619.6846278142,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3825","v":389512.86041305627},-191187.30081132872,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3825","v":101734.18184959145},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3825","v":-29954.65892525866},2746012.3179305419,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3825","v":295647.96645730862},-96560.201738303411,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3825","v":99679.352873261189},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3825","v":-29349.634143846328},3830180.8366259742,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3825","v":391569.42537591269},-204063.65114344866,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3825","v":139034.31703109364},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3825","v":-40937.327748209689},4380627.0550846178,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3825","v":653845.27558132401},-360213.5845960264,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3825","v":159015.33550257713},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3825","v":-46820.547944323007},4961794.6852652179,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3825","v":816992.84172201809},-600658.94935857423,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3825","v":180111.53121481877},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3825","v":-53032.121436062254},6657509.7432131171,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3825","v":641754.2523961555},-31221.267991783432,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3825","v":241665.43559099227},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3825","v":-71156.081127724814},6752513.9699133262,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3825","v":456529.04568384821},-965053.38786016451,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3825","v":245114.0580810903},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3825","v":-72171.495107321069},7886318.753741201,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3825","v":554731.10169764725},-1041653.4633552275,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3825","v":286270.8024986618},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3825","v":-84289.70571351712},10226812.961285599,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3825","v":985809.74394548917},-944696.95782485709,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3825","v":371229.98002611776},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3825","v":-109305.12471170572},12091810.366039185,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3825","v":776713.87337419821},-2839857.0460691615,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3825","v":438928.77846277185},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3825","v":-129238.38981446087},270105.08252606035,269417.48344842007,285602.76351534796,405826.47854355176,343413.30214220035,781042.33886763942,-335581.77920254704,-284941.2648724356,303037.64143504412,-1753452.7840466525,{"$f":"BI3825*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-24441673.140740093},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3825:BI3825)+Monte_Carlo!BJ3825/(1+Analise_Fundamentalista!$C$10)^10","v":-10895033.34490253},{"$f":"(BK3825+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-64.612126905418123},3.070766753706689E-3]
["Tent3803",2548071.8592121531,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3828","v":266541.56470612693},-383767.87160879356,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3828","v":92494.178683163278},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3828","v":-27234.028176707776},3106695.3329618401,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3828","v":298039.05702171632},-261227.9572318171,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3828","v":112772.02885870298},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3828","v":-33204.647635208166},3711195.1924074506,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3828","v":267703.98925373895},-24620.581458399305,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3828","v":134715.1768948801},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3828","v":-39665.59815567264},3642391.5463530174,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3828","v":407274.78861762298},-236027.48853090889,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3828","v":132217.62694973079},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3828","v":-38930.218410186957},4710844.8470983347,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3828","v":358855.29895021563},-152583.82147663351,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3828","v":171002.13381379907},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3828","v":-50349.946308673854},5811770.4459292898,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3828","v":915871.77548415028},-81098.611519617974,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3828","v":210965.37452343266},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3828","v":-62116.741138507081},7435813.0402025254,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3828","v":935856.64511206769},-178592.25547892778,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3828","v":269917.59180910292},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3828","v":-79474.658896088018},8321959.35661384,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3828","v":1124426.9415501247},-323669.81225308345,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3828","v":302084.41451202217},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3828","v":-88945.872850506639},9713925.3458258491,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3828","v":1084588.3579279846},-1303130.4142759496,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3828","v":352612.32661214244},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3828","v":-103823.3343452307},12977720.435140718,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3828","v":1695972.0170011688},-1551880.4145346584,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3828","v":471087.02546528238},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3828","v":-138707.07873573806},-51966.156396211132,116378.48101339403,338132.98653454706,264534.70862625795,326923.66497870733,983621.79734945798,947707.32254615484,1013895.6709585566,30246.935918946707,476471.54919605469,{"$f":"BI3828*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":6641617.026855845},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3828:BI3828)+Monte_Carlo!BJ3828/(1+Analise_Fundamentalista!$C$10)^10","v":5891813.0129759451},{"$f":"(BK3828+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":38.517650318699204},0.57493658407604942]
["Tent3815",2598943.0242136647,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3840","v":378167.05628159398},-260568.51836566385,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3840","v":94340.785405991468},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3840","v":-27777.74390278682},3439340.6032636645,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3840","v":477368.91327540978},-109913.19081003504,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3840","v":124846.94384124954},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3840","v":-36759.991112471609},3142544.2685622694,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3840","v":395158.85704661848},-48695.509390209925,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3840","v":114073.33354641793},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3840","v":-33587.8043812463},4425867.145587299,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3840","v":249544.67397350335},-426800.33265412832,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3840","v":160657.53605491604},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3840","v":-47304.078224292338},5480847.8347519254,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3840","v":664876.96726596134},-95965.137972868921,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3840","v":198952.99150610206},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3840","v":-58579.809601615256},6089917.9335558899,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3840","v":648418.87077414838},-556038.66968014603,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3840","v":221062.0377426412},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3840","v":-65089.607263893937},7705977.1646570154,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3840","v":1214960.0617953793},-430947.20447026833,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3840","v":279724.4615450296},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3840","v":-82362.19809602412},6980470.4926770441,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3840","v":647483.40743074589},-1335146.7117769816,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3840","v":253388.80562098863},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3840","v":-74607.915548748861},11412270.772732541,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3840","v":874883.21442377777},-673245.61143430672,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3840","v":414261.71252491296},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3840","v":-121975.40766409726},11800799.457636664,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3840","v":1446104.1060278746},-1355304.7314207139,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3840","v":428365.17725850479},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3840","v":-126128.03825568887},184161.57941913477,455542.67519415269,426948.87682158023,-63902.200850001267,709285.01119757921,248352.63157274958,981375.12077411637,-508882.41427399596,493923.90785028681,393036.51360997662,{"$f":"BI3840*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":5478602.0390358586},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3840:BI3840)+Monte_Carlo!BJ3840/(1+Analise_Fundamentalista!$C$10)^10","v":4849313.3047984531},{"$f":"(BK3840+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":32.11306661259448},0.50281415295090071]
["Tent3825",2555171.3792586834,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3850","v":395987.72142627189},-33243.701877513668,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3850","v":92751.888948819411},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3850","v":-27309.908504921157},2776106.093698889,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3850","v":239087.83972372086},-373430.60870906455,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3850","v":100771.74713329952},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3850","v":-29671.279208233209},3152349.0807806719,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3850","v":147880.34198319027},-107470.78989129601,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3850","v":114429.24503690634},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3850","v":-33692.599122908679},4163539.5751064247,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3850","v":617019.62864589249},-206171.2240113774,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3850","v":151135.13067617596},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3850","v":-44500.296839487761},4289544.6790107097,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3850","v":394821.42589975707},-147448.16312072857,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3850","v":155709.0749130222},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3850","v":-45847.051067682616},5608137.6259710183,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3850","v":240173.81033981577},-403963.41653160279,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3850","v":203573.56947410395},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3850","v":-59940.294686890629},7467809.2873053653,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3850","v":1036762.7381235205},-467909.85062929743,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3850","v":271079.04515902366},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3850","v":-79816.637750411639},8999772.6752438787,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3850","v":487813.64310824405},-1228913.7321865058,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3850","v":326688.81724129966},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3850","v":-96190.404417142228},9765761.080400141,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3850","v":715709.04490025761},-431583.92432188656,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3850","v":354493.94689634041},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3850","v":-104377.3594802962},12907625.893623315,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3850","v":1222571.5905425071},-1366920.7513665434,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3850","v":468542.61643522087},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3850","v":-137957.90177990895},428185.99999265652,-63242.301060277379,121146.19800589191,517483.23847120325,357235.28662436811,-20156.331404573706,760115.29490283504,-510601.6762541043,534241.70799441519,186235.5538312757,{"$f":"BI3850*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2595968.6940778433},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3850:BI3850)+Monte_Carlo!BJ3850/(1+Analise_Fundamentalista!$C$10)^10","v":2822260.1089179693},{"$f":"(BK3850+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":19.659891069322921},0.36443087132886753]
["Tent3833",2271087.184531644,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3858","v":185392.86530811293},-509299.33432769455,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3858","v":82439.725195215637},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3858","v":-24273.590303853751},3039891.9232368479,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3858","v":269170.75347741763},-376189.3076649672,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3858","v":110347.08684091448},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3858","v":-32490.646600985718},3679265.5458954605,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3858","v":189255.41108139258},-262286.54252493277,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3858","v":133556.14112471804},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3858","v":-39324.331134636304},4130322.1666449718,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3858","v":258390.99351863493},-103083.80480842995,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3858","v":149929.34956662153},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3858","v":-44145.266099390763},4636847.3391489806,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3858","v":416078.54855346086},-674720.84985318501,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3858","v":168316.04837329953},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3858","v":-49559.054085908218},6306006.5663465392,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3858","v":428217.01891353837},-198898.68757628789,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3858","v":228905.98474141958},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3858","v":-67399.182597419422},7527767.3711875444,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3858","v":405704.89526458277},-54497.357414873703,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3858","v":273255.50407796999},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3858","v":-80457.47530762777},8631640.700087687,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3858","v":1214479.201361866},-13372.542000358224,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3858","v":313325.74642915599},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3858","v":-92255.775749624707},10147512.154838536,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3858","v":1432618.6631383547},-454885.49946604681,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3858","v":368351.38657722599},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3858","v":-108457.55034310737},12164374.454906197,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3858","v":1174040.9510151213},-1705365.40236167,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3858","v":441562.83125739032},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3858","v":-130013.9615212307},-265740.33412821975,-29162.113947620812,21200.678546541545,261091.27217743575,-139885.30701233284,390825.13348125067,544005.56662005116,1422176.6300410391,1237626.9999064263,-219775.58161038911,{"$f":"BI3858*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3063488.7799147381},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3858:BI3858)+Monte_Carlo!BJ3858/(1+Analise_Fundamentalista!$C$10)^10","v":273436.17858475517},{"$f":"(BK3858+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":4.0012236511037091},0.21436219938783369]
["Tent3845",2391200.2037506578,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3870","v":362879.58064423484},-107260.76288726601,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3870","v":86799.788676805503},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3870","v":-25557.369384876798},3001789.4616020359,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3870","v":438723.68116411701},-336674.4974262176,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3870","v":108963.97989203576},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3870","v":-32083.403959844018},3534529.6212516939,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3870","v":414021.94637250935},-374875.17440851434,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3870","v":128302.27419491622},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3870","v":-37777.380158477819},3877027.8198836856,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3870","v":300478.3619253097},-396906.77057856327,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3870","v":140734.84726713874},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3870","v":-41438.032646865395},4755154.1037517292,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3870","v":258922.46579482142},-627412.9405753403,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3870","v":172610.54540054465},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3870","v":-50823.527750195928},5912036.6773664653,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3870","v":761925.0872616861},-120561.34660963388,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3870","v":214605.00607185572},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3870","v":-63188.395912394284},7448542.0575876981,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3870","v":560168.39208591427},-792501.26659163181,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3870","v":270379.65099484712},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3870","v":-79610.707813576853},8353220.6231043506,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3870","v":662751.65569373104},-162531.18453337133,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3870","v":303219.18830506946},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3870","v":-89279.996163930526},9941459.6810383238,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3870","v":627880.17941200943},-14872.345501693308,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3870","v":360871.74888142041},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3870","v":-106255.24240698409},12161496.011735765,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3870","v":418382.19537396613},-530950.20890622225,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3870","v":441458.34470769874},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3870","v":-129983.19645386214},316861.23704889754,178929.75967009115,129671.66600043341,2868.4059670197748,-246703.45713017019,792780.35081151372,-41563.931324447272,714159.66330149863,867624.34038475249,198907.13472158049,{"$f":"BI3870*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2772599.9904065146},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3870:BI3870)+Monte_Carlo!BJ3870/(1+Analise_Fundamentalista!$C$10)^10","v":3115762.9494231492},{"$f":"(BK3870+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":21.463022039288518},0.38383359767578334]
["Tent3852",2457038.2102524457,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3877","v":342237.0947500054},-335460.63577796606,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3877","v":89189.686871985323},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3877","v":-26261.052099979799},3149307.7185731921,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3877","v":368332.973068917},-123931.58377546608,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3877","v":114318.84457922622},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3877","v":-33660.092761773441},3655640.1826694761,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3877","v":526212.67180676374},-68015.136693068736,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3877","v":132698.54813346133},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3877","v":-39071.821062969662},3599866.2270641588,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3877","v":442125.06736448366},-624382.60141969123,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3877","v":130673.97170836},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3877","v":-38475.703856545464},5160491.1769024022,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3877","v":376908.29398685828},-384640.04584131629,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3877","v":187324.14915365892},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3877","v":-55155.807953103104},5684657.3938695975,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3877","v":579192.89222113171},-189967.14132577711,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3877","v":206351.21212936004},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3877","v":-60758.145057746886},6598098.931180343,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3877","v":798528.67364743107},-8605.0684941504533,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3877","v":239508.8424619546},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3877","v":-70521.092862754173},9831641.6141979303,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3877","v":1519272.3216956304},-105371.58766411747,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3877","v":356885.38881851558},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3877","v":-105081.49673108013},10650626.325495142,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3877","v":1577705.5986655767},-1976187.9759523105,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3877","v":386614.26712767169},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3877","v":-113834.88122576133},12771595.094444925,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3877","v":1355723.7207521386},-1507512.1932274688,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3877","v":463604.74272489711},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3877","v":-136503.9919914818},69705.093744044862,325060.1411109037,551824.26218418672,-90059.266203393025,124436.58934609781,534818.8179669677,958911.3547524811,1665704.6261189482,-125702.99138482347,175312.27825808519,{"$f":"BI3877*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2443707.3194829691},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3877:BI3877)+Monte_Carlo!BJ3877/(1+Analise_Fundamentalista!$C$10)^10","v":3814638.0576758087},{"$f":"(BK3877+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":25.756552383524451},0.43113583690204332]
["Tent3855",2799041.7335957251,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3880","v":301807.54297383316},-234037.71116184516,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3880","v":101604.30339232377},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3880","v":-29916.417453037022},3035289.1071199207,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3880","v":375257.81461186265},-39451.363833733114,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3880","v":110180.00611482521},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3880","v":-32441.451275756797},3436077.871429658,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3880","v":199391.97081573395},-143237.97105539122,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3880","v":124728.50773821783},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3880","v":-36725.118732252377},3656416.9163979464,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3880","v":597165.72770719754},-295872.79956796637,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3880","v":132726.74331485335},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3880","v":-39080.122865044228},5746832.9876823304,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3880","v":635360.25253792724},-630579.19028400676,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3880","v":208608.16593663016},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3880","v":-61422.68356661102},6288611.5851924624,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3880","v":825330.86593378615},-426990.80465978349,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3880","v":228274.55259038406},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3880","v":-67213.263426745048},7754964.6270146864,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3880","v":772650.78485074802},-1529477.1595802824,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3880","v":281502.69047533383},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3880","v":-82885.780633671515},8412962.8795205187,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3880","v":1185418.6619956442},-608856.93197886855,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3880","v":305387.81275728601},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3880","v":-89918.526937187868},10763098.523894209,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3880","v":641794.94385289599},-2021559.1956937972,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3880","v":390696.9713018107},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3880","v":-115036.99450573906},12600687.969297281,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3880","v":1510480.3212510615},-1003873.1824238357,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3880","v":457400.86973972956},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3880","v":-134677.32079889218},139457.71775127473,413545.00561719789,144157.3887663082,394939.54858904029,151966.54462393961,559401.35043764161,-558209.46488787211,792031.01583687379,-1104104.2750448294,829330.68776806316,{"$f":"BI3880*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":11560179.880767673},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3880:BI3880)+Monte_Carlo!BJ3880/(1+Analise_Fundamentalista!$C$10)^10","v":6782110.9725072123},{"$f":"(BK3880+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":43.98718451661329},0.63469037252620408]
["Tent3866",2150972.0198677653,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3891","v":106003.74682238865},-73477.14726897837,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3891","v":78079.583834675868},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3891","v":-22989.788292117155},3318697.5480715008,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3891","v":161858.35307766907},-94475.872249167354,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3891","v":120467.64022644609},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3891","v":-35470.546957845851},3158597.838515495,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3891","v":443097.65005380963},-543162.85433519364,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3891","v":114656.07290770714},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3891","v":-33759.386424689175},4624457.4928024895,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3891","v":279591.65654580749},-331066.1522342384,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3891","v":167866.30098580488},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3891","v":-49426.630259913865},5006245.380310664,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3891","v":611815.6597941037},-662558.24917662528,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3891","v":181725.07696913494},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3891","v":-53507.214584226538},5593990.9601104483,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3891","v":744264.32433014619},-1583272.6172880821,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3891","v":203060.0501103749},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3891","v":-59789.093811114566},6383157.0168007687,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3891","v":824496.21838512213},-746093.78253041394,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3891","v":231706.52096805742},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3891","v":-68223.773761879682},8706145.7947161589,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3891","v":332101.13335445547},-227770.27457857894,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3891","v":316030.25710080657},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3891","v":-93052.093105857915},10715855.272254499,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3891","v":712302.12740258104},-1297894.0518606682,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3891","v":388982.05665254797},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3891","v":-114532.05425389193},11098732.377613928,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3891","v":1207788.1932075312},-377161.36080647307,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3891","v":402880.37088916334},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3891","v":-118624.28023954331},87616.395095968997,152379.57409710195,-19168.51779836604,66965.175037460111,77475.273002386821,-695737.33665867557,241885.18306088596,327309.02277082519,-311141.92205943115,1114882.9230506781,{"$f":"BI3891*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":15540540.49434419},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3891:BI3891)+Monte_Carlo!BJ3891/(1+Analise_Fundamentalista!$C$10)^10","v":7931525.3402559701},{"$f":"(BK3891+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":51.048597074815206},0.70707496187504315]
["Tent3873",2314831.6807804396,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3898","v":108076.94356309759},-17886.018422014669,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3898","v":84027.636163194416},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3898","v":-24741.135533831661},3124234.7208323856,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3898","v":443119.17827003094},-287422.9200930596,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3898","v":113408.70292651876},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3898","v":-33392.110238251211},3958719.6529529979,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3898","v":182234.81645001884},-235370.26363187024,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3898","v":143700.23420375533},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3898","v":-42311.16252959345},3811267.4955225191,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3898","v":561796.18247378303},-88971.482040145187,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3898","v":138347.76890836545},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3898","v":-40735.180205680634},4784014.1163048586,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3898","v":407322.82168969407},-783933.19059926947,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3898","v":173658.15445765847},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3898","v":-51131.986238998157},6265850.4393116087,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3898","v":290809.79048879363},-635512.76231420191,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3898","v":227448.33040731415},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3898","v":-66969.990190155484},7302873.8494113497,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3898","v":1156909.5965015634},-1336470.1969951438,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3898","v":265091.94247642049},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3898","v":-78053.792504621713},8519203.4362274073,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3898","v":882321.25471881719},-779610.06979723251,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3898","v":309244.3103673982},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3898","v":-91054.035853235138},7951596.2825706005,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3898","v":883844.29073867761},-447840.69809027901,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3898","v":288640.35553685931},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3898","v":-84987.397991314734},12521471.475852627,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3898","v":1002843.5053239983},-426471.59904064587,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3898","v":454525.33682536782},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3898","v":-133830.6475754774},149477.42577044567,235712.85086523887,48253.624492310482,570437.28913632268,-254084.20069091508,-184224.63160824962,7477.5494782184396,320901.4594357477,639656.55019394308,897066.59553324291,{"$f":"BI3898*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":12504362.086613597},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3898:BI3898)+Monte_Carlo!BJ3898/(1+Analise_Fundamentalista!$C$10)^10","v":7385371.1056527803},{"$f":"(BK3898+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":47.693305476628815},0.67348716728102098]
["Tent3885",2434536.7506469083,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3910","v":248415.02181893159},-168755.39615421984,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3910","v":88372.891216139862},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3910","v":-26020.554414367536},2964511.1163627021,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3910","v":384911.26478134457},-212470.79809834118,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3910","v":107610.78809993077},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3910","v":-31684.96955111311},3489079.2541385167,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3910","v":563535.53102608945},-317414.12591919187,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3910","v":126652.44067009506},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3910","v":-37291.602422607888},4677718.9254970877,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3910","v":525841.42132963182},-691830.42172288301,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3910","v":169799.67364747645},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3910","v":-49995.893388617384},6041728.0010747472,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3910","v":384167.38311781816},-238556.28007089396,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3910","v":219312.758887131},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3910","v":-64574.548799478856},5077003.2257764945,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3910","v":695494.2770988954},-433399.55334246391,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3910","v":184293.56371651252},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3910","v":-54263.480994128884},6592266.4781707618,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3910","v":843764.36753354943},-139301.58354320511,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3910","v":239297.12631710607},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3910","v":-70458.755064458572},8561207.0522191562,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3910","v":966229.62768928055},-1628757.4688993876,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3910","v":310769.02794898202},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3910","v":-91502.974393687677},9410924.7311730422,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3910","v":812700.71806612704},-604731.434464989,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3910","v":341613.50297556323},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3910","v":-100584.83569489603},11320174.68071235,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3910","v":913797.93803639605},-63308.452922710305,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3910","v":410918.65437663515},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3910","v":-120991.07609747573},142011.96246648408,248366.28523182104,335482.24335438473,-46185.220134392126,300349.31313457637,392124.80647881515,873301.15524299175,-443261.78765481274,448997.95088180527,1140417.063392845,{"$f":"BI3910*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":15896465.169277681},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3910:BI3910)+Monte_Carlo!BJ3910/(1+Analise_Fundamentalista!$C$10)^10","v":9634316.458687488},{"$f":"(BK3910+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":61.509672666933838},0.80009882941546373]
["Tent3892",2478545.5069358242,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3917","v":171976.08435052706},-241873.3551640487,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3917","v":89970.394737515977},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3917","v":-26490.92408014485},2873882.5846174723,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3917","v":114636.83213622152},-142207.09905258653,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3917","v":104321.00191170769},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3917","v":-30716.323404718172},3672069.2047223486,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3917","v":534937.30750300083},-103517.63850450137,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3917","v":133294.91628369782},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3917","v":-39247.415973249008},4664774.1099447878,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3917","v":394638.61421479698},-179237.69457389007,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3917","v":169329.78105854249},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3917","v":-49857.538000318949},4938851.2034727763,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3917","v":525625.8419388606},-405764.86966124427,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3917","v":179278.6902975378},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3917","v":-52786.899376351452},5255099.1265799347,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3917","v":678091.36493492022},-305197.18196614605,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3917","v":190758.38691688553},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3917","v":-56166.986487155562},7334542.4604129475,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3917","v":510203.89263267553},-415828.84586993186,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3917","v":266241.50274256425},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3917","v":-78392.269553931212},8877790.493383836,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3917","v":1424385.0679340351},-618135.52224451303,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3917","v":322260.90376455279},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3917","v":-94886.647552585098},10825552.651257565,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3917","v":696864.7784640718},-574098.54534043686,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3917","v":392964.03578626103},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3917","v":-115704.51000700565},13784078.279822212,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3917","v":807595.70266151452},-3201996.303405555,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3917","v":500357.55262835906},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3917","v":-147325.50610982129},-6417.8001561505116,46034.411590624499,525467.16930894821,334873.16269913048,246352.76319880266,507485.58339850418,282224.27995137672,1033623.8019014896,400025.75890289032,-2041368.554225503,{"$f":"BI3917*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-28454979.46458387},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3917:BI3917)+Monte_Carlo!BJ3917/(1+Analise_Fundamentalista!$C$10)^10","v":-12346623.511889046},{"$f":"(BK3917+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-73.529952645318332},1.3793896862130961E-3]
["Tent3904",2575066.1399311717,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3929","v":327765.79121889482},-248922.26751865275,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3929","v":93474.062282293948},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3929","v":-27522.545550758212},3196883.6271853438,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3929","v":431341.67696551385},-26745.814913538648,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3929","v":116045.83456825533},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3929","v":-34168.588482171384},3646674.7013087883,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3929","v":209124.51603089765},-199535.18015683189,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3929","v":132373.10407977109},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3929","v":-38975.997167300477},4844780.8225036524,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3929","v":712845.63873483986},-556923.69447618816,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3929","v":175863.96610336157},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3929","v":-51781.466426474253},4410027.1082396787,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3929","v":183742.20024212555},-1110881.5244252339,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3929","v":160082.54785767119},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3929","v":-47134.778437127556},5246856.9733993504,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3929","v":328267.37673395348},-639189.89085594751,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3929","v":190459.19944057366},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3929","v":-56078.893590110587},7455648.8154555513,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3929","v":1011775.3877304496},-637451.32924494497,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3929","v":270637.62399106019},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3929","v":-79686.665500295319},8315332.9755155509,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3929","v":373603.23789688991},-472068.2162184093,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3929","v":301843.87903610454},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3929","v":-88875.049475220745},10660595.494751578,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3929","v":466060.04129688925},-567003.05279838387,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3929","v":386976.14472511614},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3929","v":-113941.43263067817},12214917.248924719,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3929","v":1458676.9358979852},-1722193.706920688,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3929","v":443397.51822047343},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3929","v":-130554.1675878114},144795.0404317778,486473.10813805915,102986.44278653637,280004.44393553899,-814191.55476256483,-176542.20827153095,565275.01697626943,114503.85123936441,172091.70059294335,49326.579609959226,{"$f":"BI3929*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":687571.4857830134},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3929:BI3929)+Monte_Carlo!BJ3929/(1+Analise_Fundamentalista!$C$10)^10","v":1006671.1015257305},{"$f":"(BK3929+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":8.5058430801339924},0.25352551789995537]
["Tent3915",2304288.5208899607,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3940","v":101312.23845824933},-188920.44253703734,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3940","v":83644.922892660266},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3940","v":-24628.449263822928},2890103.3525492148,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3940","v":357399.4444888276},-138462.04318976746,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3940","v":104909.8105051673},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3940","v":-30889.692475650692},3690818.2997803413,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3940","v":429907.58526016958},-78483.794571164006,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3940","v":133975.50232846415},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3940","v":-39447.80803882247},3659966.8975284286,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3940","v":530340.15731548972},-134529.84803300779,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3940","v":132855.60647380137},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3940","v":-39118.065392365352},4528310.4528307822,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3940","v":727578.54571214423},-287238.63738885545,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3940","v":164376.19474612057},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3940","v":-48399.001786160326},6167788.3683726415,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3940","v":817486.48817154358},-599987.55941191234,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3940","v":223888.70916716816},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3940","v":-65921.893687946198},6652327.1996119395,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3940","v":1078845.036532966},-733427.67614140001,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3940","v":241477.31094601905},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3940","v":-71100.689621417318},8459350.6701571401,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3940","v":1199869.8850937539},-1485789.5781857097,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3940","v":307071.67445072642},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3940","v":-90414.323942553165},9992189.0954674818,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3940","v":754864.89193835517},-1090963.2565560392,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3940","v":362713.21010463475},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3940","v":-106797.44308980893},10811594.280388497,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3940","v":1669198.8596121725},-188616.68871321666,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3940","v":392457.35146940325},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3940","v":-115555.32164554921},-28591.730449950672,292957.51932857675,445951.4849786472,489547.850363918,556317.1012832491,375465.74423885316,515793.98171616765,-69262.342583782476,-80182.597602858223,1757484.2007228096,{"$f":"BI3940*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":24497867.735535719},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3940:BI3940)+Monte_Carlo!BJ3940/(1+Analise_Fundamentalista!$C$10)^10","v":14268113.919218784},{"$f":"(BK3940+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":89.977348466086625},0.95058077662652507]
["Tent3922",2238678.3400039943,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3947","v":86006.60451112545},-113231.57883752947,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3947","v":81263.294693140968},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3947","v":-23927.201570015823},2544392.503677716,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3947","v":380468.49013938702},-259470.49124598308,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3947","v":92360.619275483812},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3947","v":-27194.702883767266},3451912.2600562484,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3947","v":151746.27045619377},-357859.44111701899,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3947","v":125303.29088872888},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3947","v":-36894.358145363287},3581281.9438214749,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3947","v":224627.21434262331},-329942.13135905174,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3947","v":129999.36827881668},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3947","v":-38277.073314928137},5278200.1998880114,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3947","v":546203.38443202002},-387832.55775781901,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3947","v":191596.94835486269},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3947","v":-56413.892899590443},5619587.5705971774,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3947","v":335207.77646234108},-206345.31217162564,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3947","v":203989.19873523936},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3947","v":-60062.67275619162},6835840.228575035,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3947","v":923961.87758059381},-674037.60105801059,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3947","v":248138.77413444311},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3947","v":-73062.093882252899},7667872.8076964999,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3947","v":815977.35884202213},-10392.860653804662,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3947","v":278341.28579644504},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3947","v":-81954.935197465646},10306378.745160311,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3947","v":1262025.6445471994},-2009982.2925471826,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3947","v":374118.19206934056},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3947","v":-110155.53118360788},11526031.6755971,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3947","v":1014379.7199323209},-5030.9765295268144,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3947","v":418391.1962514692},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3947","v":-123191.2947368343},30111.11879672113,186163.91528512049,-117704.23791745963,-13592.622052539889,293553.88212947326,272788.99026976316,425000.95677477343,1001970.8487871969,-483993.9871142506,1304548.644917429,{"$f":"BI3947*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":18184322.877335522},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3947:BI3947)+Monte_Carlo!BJ3947/(1+Analise_Fundamentalista!$C$10)^10","v":10275278.439725624},{"$f":"(BK3947+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":65.447414450253873},0.82991103427294355]
["Tent3925",2319430.6232096893,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3950","v":377257.74810143863},-74972.272427127624,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3950","v":84194.576275682513},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3950","v":-24790.289456727685},2989237.6177900196,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3950","v":319993.24621508765},-330845.8157776235,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3950","v":108508.35204929872},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3950","v":-31949.248689924832},3613425.0162698394,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3950","v":330308.94889235462},-506089.2432063765,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3950","v":131166.15134096475},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3950","v":-38620.621452151936},4282200.6240507932,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3950","v":543946.39431526954},-201645.46889635507,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3950","v":155442.48810964549},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3950","v":-45768.557127652406},4921362.3698164569,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3950","v":510068.22087962006},-644092.04093315685,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3950","v":178643.85133123494},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3950","v":-52599.977101435223},5873125.4013006222,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3950","v":577734.69185248495},-454799.51002935867,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3950","v":213192.53942252943},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3950","v":-62772.508587655931},6653115.2490474926,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3950","v":825105.57838331035},-329437.4826969378,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3950","v":241505.91688389308},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3950","v":-71109.112366817892},7772973.3897611396,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3950","v":735599.56496033794},-374575.53586972033,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3950","v":282156.40269828821},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3950","v":-83078.259958888113},10579761.478271799,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3950","v":771635.32689197978},-1127149.0162864777,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3950","v":384041.89625134267},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3950","v":-113077.47117115818},12072005.07251586,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3950","v":929515.46698301483},-1194349.6838877704,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3950","v":438209.85275767604},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3950","v":-129026.70900180555},361689.76249326579,65706.533796838034,-83234.764425209083,451974.85640090756,-7979.9458237370782,273355.21265799971,666064.90020344779,560102.17183001759,-84549.264314313405,44348.926851114928,{"$f":"BI3950*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":618187.14715314668},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3950:BI3950)+Monte_Carlo!BJ3950/(1+Analise_Fundamentalista!$C$10)^10","v":1806496.6274169711},{"$f":"(BK3950+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":13.419561031964388},0.30018188966947079]
["Tent3941",2468103.2529225373,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3966","v":211763.2143729454},-36159.69414209517,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3966","v":89591.344317462834},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3966","v":-26379.316301503113},2711949.6970265764,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3966","v":104674.64056090382},-384545.99274027831,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3966","v":98442.890827295822},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3966","v":-28985.569694832735},3851957.2331508803,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3966","v":203098.00691629926},-565765.47618704138,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3966","v":139824.79313323656},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3966","v":-41170.075892420122},3705096.4630273203,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3966","v":279634.19878582796},-18106.224073110305,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3966","v":134493.79500449635},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3966","v":-39600.414370851147},4485677.0472898353,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3966","v":513157.39505726442},-255478.53446585947,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3966","v":162828.61600899839},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3966","v":-47943.331996639492},5947656.7231849702,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3966","v":461769.56844079029},-407720.59458583442,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3966","v":215898.00213502714},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3966","v":-63569.106263230591},6892163.7562769307,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3966","v":661209.19866063562},-717047.25412006315,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3966","v":250183.29984767633},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3966","v":-73664.084966177543},8897789.3068410046,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3966","v":497141.7260512418},-265907.44815009146,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3966","v":322986.85418022535},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3966","v":-95100.39672422802},9970249.7082055714,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3966","v":1034255.8690969959},-2387475.3699169243,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3966","v":361916.81749181822},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3966","v":-106562.95288549605},11997203.025959076,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3966","v":1091083.52861978},-119335.38345096065,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3966","v":435494.56282773323},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3966","v":-128227.21779584217},238815.54824680998,-210414.03104691138,-264012.7520299257,356421.35534636292,372564.14460376382,206377.86972675243,120681.15942207126,459120.73535714764,-1097865.6362136062,1279015.4902007105,{"$f":"BI3966*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":17828411.941200856},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3966:BI3966)+Monte_Carlo!BJ3966/(1+Analise_Fundamentalista!$C$10)^10","v":9321670.9000535067},{"$f":"(BK3966+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":59.588938651464645},0.78448249146566185]
["Tent3944",2646163.1615497898,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3969","v":168211.80958597769},-66517.934650625961,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3969","v":96054.861013561458},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3969","v":-28282.437106815083},2951618.4284664495,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3969","v":154278.66945025363},-66859.133482082354,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3969","v":107142.78772793539},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3969","v":-31547.171308033496},3171638.4257951006,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3969","v":513427.76834075694},-233142.21963885584,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3969","v":115129.44197915326},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3969","v":-33898.765430084808},5079640.9348501926,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3969","v":586979.76497954165},-11316.944194688645,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3969","v":184389.31169689022},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3969","v":-54291.673073161248},5192686.0130568361,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3969","v":532458.50407261017},-588828.165426719,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3969","v":188492.8112214799},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3969","v":-55499.909345614629},6762199.5991441654,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3969","v":958566.86516292952},-828283.85894477169,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3969","v":245465.64326794335},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3969","v":-72275.016010166946},7117296.0275674174,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3969","v":593954.06946856109},-727238.97116137622,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3969","v":258355.5279788434},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3969","v":-76070.319546118728},7645594.5730397943,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3969","v":717200.9925240993},-1334460.4545591569,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3969","v":277532.59313354664},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3969","v":-81716.823360794122},9170939.5177408569,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3969","v":573378.5434283535},-237597.01356287309,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3969","v":332902.11788166838},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3969","v":-98019.851492831105},11656763.222415676,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3969","v":861433.12275911041},-440944.05237302888,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3969","v":423136.7088268887},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3969","v":-124588.56562492557},169466.29884209813,163015.15238807318,361516.22525096952,705760.45940858184,76623.240521756437,303473.63347593421,49000.306739909545,-421443.69226230506,570663.79625431763,719037.21358804475,{"$f":"BI3969*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":10022780.602046665},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3969:BI3969)+Monte_Carlo!BJ3969/(1+Analise_Fundamentalista!$C$10)^10","v":6549066.0987123298},{"$f":"(BK3969+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":42.555476296658739},0.61929839160295408]
["Tent3956",2664963.1272337264,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3981","v":166799.5606416674},-480123.36670333997,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3981","v":96737.293645483005},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3981","v":-28483.372882353131},3073925.789807701,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3981","v":426908.13587302418},-184419.19154157562,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3981","v":111582.50511395202},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3981","v":-32854.403721022165},3627594.9839761849,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3981","v":436768.49625206745},-279081.61690191634,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3981","v":131680.51655410699},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3981","v":-38772.07138021518},4391134.5692442814,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3981","v":275468.59817205969},-625733.29978156392,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3981","v":159396.75484469108},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3981","v":-46932.85322945728},5162601.3690400952,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3981","v":277901.74405097542},-329050.20586653403,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3981","v":187400.74844105105},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3981","v":-55178.361882235215},5514861.0990060531,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3981","v":254736.61819251327},-414489.10016325075,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3981","v":200187.6619217518},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3981","v":-58943.3465221812},6850516.048496698,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3981","v":1067014.6323077937},-788448.01662209386,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3981","v":248671.50161826532},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3981","v":-73218.950405673881},8789060.9758874867,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3981","v":1174738.6941968619},-495725.06034706515,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3981","v":319040.05117513024},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3981","v":-93938.29824647549},9927513.6347356271,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3981","v":520227.05020845553},-85605.235651985218,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3981","v":360365.51194230828},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3981","v":-106106.18577163522},13637523.114650961,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3981","v":907268.98503710888},-1012671.3437719966,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3981","v":495037.64785986423},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3981","v":-145759.11092230488},-245069.88529854271,321217.04572437837,250595.32452404295,-237800.79999427043,81073.92474325723,-18508.166571166883,454019.16689829127,904115.38677845162,688881.14072714327,243876.17820267167,{"$f":"BI3981*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3399431.0475165849},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3981:BI3981)+Monte_Carlo!BJ3981/(1+Analise_Fundamentalista!$C$10)^10","v":2968320.581802371},{"$f":"(BK3981+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":20.557211727931801},0.37404668172480821]
["Tent3962",2405713.2007688745,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3987","v":348650.0003226744},-178977.23144565237,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3987","v":87326.605742257569},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3987","v":-25712.485642015949},2722206.3379866243,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3987","v":446476.3032363581},-167506.35955682606,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3987","v":98815.20355396322},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3987","v":-29095.193623959556},3398711.2137229424,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3987","v":240627.7214314423},-392020.26158468693,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3987","v":123372.11023230676},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3987","v":-36325.740431685634},4167761.4822950833,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3987","v":620986.88551702874},-416574.62973244052,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3987","v":151288.38453221603},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3987","v":-44545.420974790184},5090222.1307866434,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3987","v":640181.10169450799},-527223.73578247312,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3987","v":184773.4056635063},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3987","v":-54404.765875954363},5568623.2823048085,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3987","v":192959.57811767946},-500472.39701045433,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3987","v":202139.21166727963},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3987","v":-59517.961719749583},7884141.7081907056,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3987","v":1104368.1058161673},-610592.18476194073,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3987","v":286191.77645415644},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3987","v":-84266.437248913251},7820675.9897672636,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3987","v":936075.48769122816},-575875.2402926163,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3987","v":283887.99154366017},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3987","v":-83588.1097686461},11618226.907432122,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3987","v":1488831.2131786328},-270628.39370630099,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3987","v":421737.85314273951},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3987","v":-124176.68591898466},11913861.479402794,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3987","v":453904.62314339558},-498130.57240705873,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3987","v":432469.29182878602},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3987","v":-127336.45562247631},231286.88897726365,348689.9536095357,-64346.1703526235,311155.21934201411,243326.00569958682,-164891.56894524483,695701.26025946985,560500.12917362596,1515763.9866960866,260906.88694264658,{"$f":"BI3987*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3636824.9597820537},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3987:BI3987)+Monte_Carlo!BJ3987/(1+Analise_Fundamentalista!$C$10)^10","v":4106109.7760576024},{"$f":"(BK3987+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":27.547205180542363},0.45120196484267333]
["Tent3974",2601830.8096719868,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B3999","v":364078.20035837853},-134411.40071196624,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B3999","v":94445.61107769105},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B3999","v":-27808.608821394158},3010050.9750490985,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G3999","v":241749.36424705072},-214769.72066939026,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G3999","v":109263.8701397159},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G3999","v":-32171.703781211349},3500377.1259390223,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L3999","v":519482.8454054927},-90202.515826202231,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L3999","v":127062.54973718335},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L3999","v":-37412.355123454763},3885104.0829024152,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q3999","v":523939.87826370407},-796694.23289236298,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q3999","v":141028.01298459913},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q3999","v":-41524.352494486411},5519738.4277146477,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V3999","v":508272.42194711912},-662391.55906178546,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V3999","v":200364.70736552071},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V3999","v":-58995.475863430627},4634991.3727319539,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA3999","v":486433.91532194213},-692588.35107661854,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA3999","v":168248.67739677633},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA3999","v":-49539.217344839242},6455123.1211915445,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF3999","v":801245.38782820886},-772825.50668423728,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF3999","v":234318.86712092836},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF3999","v":-68992.954155148604},8952541.55486954,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK3999","v":650688.69804373442},-257456.56326172492,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK3999","v":324974.34295301925},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK3999","v":-95685.593825383665},10218025.431785997,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP3999","v":550209.61854968674},-150337.90200657008,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP3999","v":370910.99556703307},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP3999","v":-109211.20278201973},12617024.959283015,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU3999","v":643035.22478071996},-1420672.9826974648,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU3999","v":457993.89715590014},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU3999","v":-134851.9320619088},296303.80190270918,104071.80993616502,518930.52419301908,-173250.69413854618,-12749.905612576265,-87444.975702739321,193745.79410975135,622520.88390964514,661571.50932812993,-454495.79282275343,{"$f":"BI3999*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-6335293.2642865553},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ3999:BI3999)+Monte_Carlo!BJ3999/(1+Analise_Fundamentalista!$C$10)^10","v":-1841972.7779166785},{"$f":"(BK3999+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-8.9947643844636023},0.12292520190217779]
["Tent3981",2770722.3120087832,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4006","v":299051.53388803988},-206271.61961494281,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4006","v":100576.31761123346},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4006","v":-29613.736850581288},3006918.0840446097,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4006","v":343506.49162073544},-402871.02169017214,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4006","v":109150.14721651167},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4006","v":-32138.219151811147},3644795.8420007164,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4006","v":565826.12182932068},-40832.305153156543,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4006","v":132304.90209875823},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4006","v":-38955.915744890393},4177023.633076116,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4006","v":190851.12225791885},-352780.68988259177,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4006","v":151624.59758925129},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4006","v":-44644.415700718178},5336699.953860702,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4006","v":601600.10009437182},-585836.86497149768,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4006","v":193720.47037301495},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4006","v":-57039.143691581579},5085925.6501414143,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4006","v":741343.51192510675},-294404.57547193591,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4006","v":184617.44481527834},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4006","v":-54358.844692636936},6802638.594846379,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4006","v":869259.47638496209},-363440.71377077536,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4006","v":246933.56564255201},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4006","v":-72707.23174396198},7088424.2053327961,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4006","v":507350.96479631594},-96531.709218004151,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4006","v":257307.49023413737},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4006","v":-75761.734834346251},10860983.694838431,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4006","v":1229559.699914597},-770184.01590007206,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4006","v":394250.17112975672},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4006","v":-116083.20028441008},11790150.097248808,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4006","v":859693.68570146419},-886011.90096868074,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4006","v":427978.60894450115},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4006","v":-126014.21690492192},163742.49503374923,17647.397995263822,618342.80303003208,-54949.385736139811,152444.56180430751,577197.53657581215,680045.0965127768,592365.01097810292,737542.6548598716,275646.17677236267,{"$f":"BI4006*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3842278.3986326605},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4006:BI4006)+Monte_Carlo!BJ4006/(1+Analise_Fundamentalista!$C$10)^10","v":4159148.4871338657},{"$f":"(BK4006+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":27.873047827870952},0.45486837283377451]
["Tent3993",2279635.4407584518,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4018","v":87273.911705750332},-353692.78470814094,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4018","v":82750.024112419764},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4018","v":-24364.954858625209},2923568.2391260234,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4018","v":208375.98172461393},-294883.55463547411,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4018","v":106124.5749897153},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4018","v":-31247.368284779925},3976069.5890841736,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4018","v":383296.86838639068},-505840.09289826924,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4018","v":144330.03123512896},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4018","v":-42496.600254888457},4220812.5222222721,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4018","v":430229.03358782682},-367942.20937544235,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4018","v":153214.12000494727},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4018","v":-45112.43540609724},5116737.9676108276,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4018","v":605132.08665345632},-24207.7017072038,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4018","v":185735.92190506475},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4018","v":-54688.169597316482},6127200.448779664,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4018","v":627441.40785340418},-698999.78015168093,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4018","v":222415.38090382339},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4018","v":-65488.086241805002},7251715.0452551823,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4018","v":838619.84938367852},-1001779.0167749454,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4018","v":263234.89454595099},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4018","v":-77507.002464600417},9060837.3733839467,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4018","v":714604.08390805277},-1327820.9624337701,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4018","v":328905.44589742681},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4018","v":-96843.069570103398},11275229.420052847,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4018","v":850065.22888900118},-1703135.9229027608,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4018","v":409287.15605158918},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4018","v":-120510.69698619397},11643564.949032156,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4018","v":574324.41138147505},-756613.27492801752,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4018","v":422657.61580122262},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4018","v":-124447.50125583755},-208033.80374859608,-11630.366205924805,-20709.793531638061,170388.5088112345,711972.13725400076,85368.922363741643,22568.724690083662,-381154.50219839392,-564294.23494836444,115921.2509988426,{"$f":"BI4018*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1615845.8059193562},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4018:BI4018)+Monte_Carlo!BJ4018/(1+Analise_Fundamentalista!$C$10)^10","v":789245.45794802951},{"$f":"(BK4018+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":7.1700914024846076},0.24153469100021302]
["Tent3997",2586916.7877164888,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4022","v":87708.465393976803},-545103.55346757884,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4022","v":93904.236937613619},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4022","v":-27649.2063725599},2845143.3223506031,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4022","v":315120.68075994449},-54967.958803662965,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4022","v":103277.77605066153},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4022","v":-30409.15550616616},3316665.6827190584,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4022","v":534212.17567228503},-320954.96911231504,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4022","v":120393.88417585062},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4022","v":-35448.83019265352},4680772.0506700445,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4022","v":697269.05942401045},-442905.60378187761,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4022","v":169910.50109697267},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4022","v":-50028.525473417787},4782446.4341218481,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4022","v":636719.61151982844},-504054.01166568225,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4022","v":173601.24810494727},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4022","v":-51115.23070653942},5160803.4650736293,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4022","v":602729.79081509029},-399496.36679092731,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4022","v":187335.48511257456},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4022","v":-55159.145718018837},6287361.0136621874,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4022","v":1028631.1287432004},-325833.10075733298,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4022","v":228229.15725109677},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4022","v":-67199.897202331325},9705702.8923552129,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4022","v":845591.42139218363},-293278.88943189871,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4022","v":352313.85422888625},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4022","v":-103735.45200051134},8144198.1127390154,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4022","v":752545.97160107177},-994469.36686604458,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4022","v":295631.73924917338},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4022","v":-87045.944201747712},11077808.339849163,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4022","v":506871.97899377294},-251918.71791186667,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4022","v":402120.83513243403},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4022","v":-118400.64218475457},-391140.05750854831,333021.34250077687,298202.26054316707,374245.43126568774,255151.61725255405,335409.76341871877,863827.28803463292,800890.93418865977,-33337.600217547151,538673.4540295857,{"$f":"BI4022*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":7508659.8354816725},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4022:BI4022)+Monte_Carlo!BJ4022/(1+Analise_Fundamentalista!$C$10)^10","v":5590619.4662309913},{"$f":"(BK4022+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":36.66727159270517},0.5542483652923097]
["Tent4011",2822070.5179585903,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4036","v":421604.39377734874},-229751.28448931375,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4036","v":102440.24076513141},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4036","v":-30162.551234526025},2982853.1343157887,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4036","v":411509.94397116167},-518102.05487817363,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4036","v":108276.59737835792},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4036","v":-31881.010738863009},4301689.6921739206,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4036","v":604547.89858171914},-471641.73535866808,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4036","v":156149.93493569625},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4036","v":-45976.858093923875},4413426.0809683558,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4036","v":601778.24994415161},-290268.27667978342,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4036","v":160205.92946081117},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4036","v":-47171.106972655303},4739880.35244748,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4036","v":705701.17104285408},-256617.19595105975,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4036","v":172056.1132022572},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4036","v":-50660.280480743895},6437367.8407318993,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4036","v":757400.40621493408},-432951.77077315783,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4036","v":233674.35622243592},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4036","v":-68803.18407210517},6538997.7565209856,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4036","v":338781.9687138428},-725518.21330418019,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4036","v":237363.48906873527},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4036","v":-69889.414030726592},8252970.5993238352,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4036","v":1277174.5542077294},-416489.56924111303,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4036","v":299580.14508930501},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4036","v":-88208.514618979767},8934153.8954297993,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4036","v":1462920.7147586094},-210603.45324719747,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4036","v":324306.87690349016},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4036","v":-95489.064817194536},12402318.736604964,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4036","v":1441773.953506289},-808229.61119058693,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4036","v":450200.13119401282},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4036","v":-132557.13205578318},264130.79881864035,-30196.524267517041,243079.24006482342,424544.79575252405,570479.80781330774,489319.80759210704,-219262.16955232871,1072056.6154369416,1481135.0735977076,951187.34145393176,{"$f":"BI4036*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":13258760.262579152},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4036:BI4036)+Monte_Carlo!BJ4036/(1+Analise_Fundamentalista!$C$10)^10","v":9403455.1343009435},{"$f":"(BK4036+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":60.091379055014585},0.78863443561281077]
["Tent4014",2459383.2577754003,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4039","v":268493.05910406128},-168801.59211085795,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4039","v":89274.811333379344},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4039","v":-26286.116185235078},2827009.1087247254,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4039","v":278809.50405261712},-67624.92910165689,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4039","v":102619.51000163841},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4039","v":-30215.335350323974},3872929.8113639127,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4039","v":504731.43254821381},-311916.21806820761,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4039","v":140586.09089243028},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4039","v":-41394.232752018477},4173451.7536157789,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4039","v":409851.83412327507},-334167.17288611754,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4039","v":151494.93952806096},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4039","v":-44606.239122018123},4403934.4503988875,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4039","v":284645.22472390241},-61606.923516840703,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4039","v":159861.38636218818},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4039","v":-47069.659545481205},5552521.5769945085,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4039","v":776314.14275193354},-1042072.1204203207,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4039","v":201554.7250082044},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4039","v":-59345.865201149303},6868446.5781517206,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4039","v":755415.06731130474},-850414.83342292835,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4039","v":249322.3740054782},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4039","v":-73410.59356835892},7896892.5331612565,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4039","v":1153541.738513981},-793744.29980584886,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4039","v":286654.62724814797},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4039","v":-84402.719247895671},10353626.578271158,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4039","v":1054559.2088638884},-901390.8510114823,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4039","v":375833.2730245135},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4039","v":-110660.5204026431},12695414.891468938,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4039","v":816352.85963906429},-776531.11843606539,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4039","v":460839.42616574827},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4039","v":-135689.77092198777},162680.1621413476,283588.74960227468,292007.07262041798,182573.36164320036,335830.02802376868,-123549.11786133202,80912.014325495664,562049.34670838446,418341.11047427647,364971.39644675941,{"$f":"BI4039*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":5087397.6526954053},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4039:BI4039)+Monte_Carlo!BJ4039/(1+Analise_Fundamentalista!$C$10)^10","v":4078737.8456220925},{"$f":"(BK4039+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":27.379046073832999},0.44931143217080616]
["Tent4026",2662600.7388826921,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4051","v":282006.72675644979},-241522.44043088108,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4051","v":96651.539717676918},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4051","v":-28458.123456720259},2471912.9864824885,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4051","v":397256.42769963958},-70765.097686970184,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4051","v":89729.6364050095},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4051","v":-26420.035086863249},3637173.4720223984,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4051","v":205324.33203673546},-687822.35792046122,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4051","v":132028.21255084977},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4051","v":-38874.44714815035},4424162.5817909436,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4051","v":629922.87097596191},-353101.89233779075,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4051","v":160595.66094421738},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4051","v":-47285.859688464509},4460653.0675378656,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4051","v":531246.05297065806},-216035.43844415431,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4051","v":161920.25369332251},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4051","v":-47675.87338192475},6380575.4669314325,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4051","v":954360.26107311551},-273774.21182675322,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4051","v":231612.8115485092},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4051","v":-68196.181917628157},6865083.9538323563,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4051","v":879433.81486377341},-36310.715715382066,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4051","v":249200.31183775904},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4051","v":-73374.65352799854},7462802.5250123544,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4051","v":1180624.719451027},-329548.77645218722,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4051","v":270897.30131829187},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4051","v":-79763.125011016571},10877570.518958198,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4051","v":1762817.0266248311},-868264.61873525684,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4051","v":394852.2674436316},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4051","v":-116260.48179780488},12594810.210457072,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4051","v":698902.72150657431},-1807703.075729094,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4051","v":457187.50900798355},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4051","v":-134614.49876768008},108677.70258652535,389800.9313308156,-389344.26048102631,390130.77989392407,429454.9948379015,844002.67887724331,1018948.7574581518,1042210.119306115,1173144.193535401,-786227.3439822162,{"$f":"BI4051*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-10959355.125364058},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4051:BI4051)+Monte_Carlo!BJ4051/(1+Analise_Fundamentalista!$C$10)^10","v":-2548270.125215},{"$f":"(BK4051+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-13.333893159933405},9.9618737761112158E-2]
["Tent4033",2587556.1186485919,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4058","v":131292.34433179279},-80364.566563983113,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4058","v":93927.444442244159},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4058","v":-27656.039600812939},{"$f":"G$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":3204646.3331272285},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4058","v":120341.79139062038},-459605.19600154279,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4058","v":116327.61826593941},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4058","v":-34251.557002695823},{"$f":"L$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":3638052.02303176},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4058","v":410217.82978959277},-368612.59466776048,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4058","v":132060.10366638028},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4058","v":-38883.837182759118},{"$f":"Q$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":4144794.208798998},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4058","v":665339.09589855105},-302312.36956609355,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4058","v":150454.67998384085},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4058","v":-44299.944627145909},{"$f":"V$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":5186278.2091775248},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4058","v":207418.27469786402},-39938.256850340447,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4058","v":188260.21002742925},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4058","v":-55431.422143902062},{"$f":"AA$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":5599137.0040496103},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4058","v":444629.50524004508},-729707.83593883959,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4058","v":203246.84982950345},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4058","v":-59844.095205651785},{"$f":"AF$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":8044051.6559817595},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4058","v":774691.70564780443},-289201.47110919433,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4058","v":291996.45548262552},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4058","v":-85975.569590739746},{"$f":"AK$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":6958664.6551661696},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4058","v":483821.22483008786},-1043090.3428965675,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4058","v":252597.26082064281},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4058","v":-74374.852736551926},{"$f":"AP$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":10527469.179194402},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4058","v":584438.5929579396},-2513341.53827231,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4058","v":382143.70282436698},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4058","v":-112518.56623237085},{"$f":"AU$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":12966288.649979779},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4058","v":1847875.5748684339},-488689.99022180948,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4058","v":470672.05538682069},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4058","v":-138584.89475648431},117199.18260924087,-257187.34334767886,134781.50160545344,469181.46168915246,300308.80573105079,-141675.57607494283,691511.12043049582,-381046.70998238877,-1659277.8087223745,1691272.745276961,{"$f":"BI4058*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":23574935.126854163},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4058:BI4058)+Monte_Carlo!BJ4058/(1+Analise_Fundamentalista!$C$10)^10","v":11812697.008250676},{"$f":"(BK4058+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":74.892525884051977},0.88916000590265409]
["Tent4046",2753604.7580614672,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4071","v":406653.46989534039},-560786.69042958482,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4071","v":99954.95597745628},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4071","v":-29430.782847603656},3025928.6543415016,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4071","v":434103.81978479488},-324590.31360544817,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4071","v":109840.2247272979},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4071","v":-32341.405888970483},3745900.7547353208,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4071","v":368499.85679366643},-240357.55902714285,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4071","v":135974.97750515264},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4071","v":-40036.53442221025},4345761.4348916998,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4071","v":596790.38038253749},-474634.61991254828,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4071","v":157749.72484392789},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4071","v":-46447.900964490225},5344147.7125532292,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4071","v":392933.39862039237},-671884.19511779712,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4071","v":193990.82158811321},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4071","v":-57118.746026716792},6004581.0705871051,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4071","v":480354.40275291837},-709676.79351881368,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4071","v":217964.33740771585},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4071","v":-64177.518963793045},7473460.8714042529,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4071","v":498492.89873278665},-399885.7808432146,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4071","v":271284.19582131587},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4071","v":-79877.042405027518},8235152.2432395946,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4071","v":299230.40500962245},-594989.19692168722,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4071","v":298933.34456618101},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4071","v":-88018.070377815064},10014930.023996264,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4071","v":721363.69444692205},-203993.39617174474,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4071","v":363538.69840440841},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4071","v":-107040.5002414659},12021513.476230839,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4071","v":1085643.6835111016},-1312132.3112358972,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4071","v":436377.02425564593},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4071","v":-128487.05014134532},-83609.047404391808,187012.32501767413,224080.740849466,233457.58434942688,-142078.72093600832,-75535.572321972504,290014.27130586037,-84843.517723698824,773868.49643811979,81401.346389505008,{"$f":"BI4071*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1134667.0522127445},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4071:BI4071)+Monte_Carlo!BJ4071/(1+Analise_Fundamentalista!$C$10)^10","v":1388941.4148999748},{"$f":"(BK4071+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":10.854315891358418},0.27534204327465273]
["Tent4051",2546295.3769514612,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4076","v":411915.60320246633},-181642.87900154074,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4076","v":92429.692955630177},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4076","v":-27215.040969667993},3075943.880737735,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4076","v":306086.81851460668},-6216.3864404398309,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4076","v":111655.76115749984},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4076","v":-32875.973263911234},3071980.7238006494,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4076","v":270887.81056939455},-243599.49869479187,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4076","v":111511.89985132712},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4076","v":-32833.614675277597},4935737.8011000464,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4076","v":173736.50487358929},-1046.2387907538484,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4076","v":179165.67480531975},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4076","v":-52753.623043253618},5293130.8344031749,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4076","v":186709.06052247458},-252835.11517436875,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4076","v":192138.92552544593},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4076","v":-56573.472905001996},5328470.0310305404,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4076","v":459226.27107809478},-517712.46742705704,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4076","v":193421.72685444047},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4076","v":-56951.181513655385},7288786.9463237887,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4076","v":410678.95335783751},-898671.11995153991,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4076","v":264580.59248188924},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4076","v":-77903.230378902139},7399536.0400917269,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4076","v":984391.30473262409},-1031747.2556934666,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4076","v":268600.74851906527},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4076","v":-79086.926956891693},10504031.976897296,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4076","v":1490260.70233915},-1299911.6711165397,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4076","v":381292.94001355197},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4076","v":-112268.06724215009},11050004.674949044,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4076","v":1651262.0406753896},-773648.91436600359,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4076","v":401111.57115111384},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4076","v":-118103.47403756595},295487.37618688773,378650.21996775549,105966.59705065221,299102.31784490158,69439.397968549762,77984.34899182283,-301314.80449071527,142157.87060133103,459373.90399401216,1160621.2234229338,{"$f":"BI4076*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":16178094.35258479},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4076:BI4076)+Monte_Carlo!BJ4076/(1+Analise_Fundamentalista!$C$10)^10","v":9375548.9401753545},{"$f":"(BK4076+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":59.91993770611618},0.7872230135021524]
["Tent4063",2147576.7913720333,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4088","v":163805.05639764192},-123514.48370247988,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4088","v":77956.338145972448},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4088","v":-22953.499775298122},2408856.1594442385,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4088","v":353528.17843589588},-296318.3947151067,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4088","v":87440.694118635933},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4088","v":-25746.077875615498},3722664.515093843,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4088","v":319966.99049002887},-175625.97480841994,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4088","v":135131.50957329132},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4088","v":-39788.183339477284},4375172.4995609447,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4088","v":276582.11190652405},-295051.28010295349,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4088","v":158817.33691340082},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4088","v":-46762.249149378869},4870900.255857449,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4088","v":696985.01694654173},-147919.95009774787,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4088","v":176812.09302803787},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4088","v":-52060.63335080773},6375226.1231024656,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4088","v":309271.03068743198},-145500.06725216086,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4088","v":231418.63210958746},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4088","v":-68139.00763502765},7517726.9950413015,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4088","v":956515.07732330298},-1370784.2577692335,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4088","v":272891.0416936148},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4088","v":-80350.162836873482},9508193.0900195874,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4088","v":1542924.9780167469},-22004.537739317591,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4088","v":345144.31272523489},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4088","v":-101624.44892870334},10335115.586139889,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4088","v":1324416.7933607961},-481097.52138907427,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4088","v":375161.33003844658},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4088","v":-110462.67320321692},11699944.465710262,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4088","v":1473203.4450498298},-575664.89925580833,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4088","v":424704.17389605887},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4088","v":-125050.09075512877},95293.411065836379,118904.39996380961,239684.34191542293,93585.919567592515,673816.5265260241,327050.58790983097,-221728.30158918927,1764440.3040739608,1108017.9288069515,1197192.6289349515,{"$f":"BI4088*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":16687869.322264507},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4088:BI4088)+Monte_Carlo!BJ4088/(1+Analise_Fundamentalista!$C$10)^10","v":11029145.040987018},{"$f":"(BK4088+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":70.078784332798961},0.86111745460190614]
["Tent4066",2368589.2016548542,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4091","v":146620.15413228294},-292407.88327132183,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4091","v":85979.016664237031},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4091","v":-25315.700898976596},2970339.4488238026,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4091","v":370400.11975241487},-349133.97110668523,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4091","v":107822.35467021132},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4091","v":-31747.263308604674},3483829.8327007121,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4091","v":401955.98894159723},-31941.278383253299,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4091","v":126461.88838143172},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4091","v":-37235.496119784548},4253485.7780224476,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4091","v":393162.58082986105},-475578.10477584851,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4091","v":154400.14855010633},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4091","v":-45461.650192120542},4716048.8984925384,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4091","v":533210.09694164968},-355570.00027057104,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4091","v":171191.03918465492},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4091","v":-50405.567692266464},7427321.3558940766,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4091","v":341426.94424616039},-292184.08706050197,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4091","v":269609.346434112},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4091","v":-79383.898987222841},7424106.2835782217,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4091","v":333208.90786946606},-334308.91463477525,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4091","v":269492.64035606838},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4091","v":-79349.535996350518},8826275.3533511627,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4091","v":632255.96884169534},-138900.31561364693,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4091","v":320390.92095781065},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4091","v":-94336.048961691879},10265159.666805314,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4091","v":650801.01734727446},-125347.03951887615,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4091","v":372621.95294847793},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4091","v":-109714.97785412485},11835172.629778864,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4091","v":1520510.1674308993},-96538.06838852173,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4091","v":429612.91221328382},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4091","v":-126495.4219051174},-85124.413373778458,97341.240007336295,459241.10281999107,26522.97441199833,298425.56816346705,239468.30463254757,189043.09759440867,719410.52522416716,788360.95292275143,1727089.5893505441,{"$f":"BI4091*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":24074192.137789499},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4091:BI4091)+Monte_Carlo!BJ4091/(1+Analise_Fundamentalista!$C$10)^10","v":13918661.843794497},{"$f":"(BK4091+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":87.830494082559227},0.94403031657068626]
["Tent4082",2686264.8138548266,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4107","v":281291.10003965703},-127487.69727730248,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4107","v":97510.537932712017},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4107","v":-28711.047283117408},2480930.8781748535,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4107","v":293487.77348181169},-158281.26309248916,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4107","v":90056.982936671659},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4107","v":-26516.419149014582},3268292.855708831,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4107","v":445699.27400972118},-350816.56081568019,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4107","v":118637.96630849616},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4107","v":-34931.816934561626},3921978.6666179136,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4107","v":584448.27043851535},-274904.7404938495,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4107","v":142366.54836487808},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4107","v":-41918.471462631504},4966367.660262634,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4107","v":482528.37894818146},-468579.7983333036,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4107","v":180277.52871798785},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4107","v":-53080.99781664028},5296376.4468406755,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4107","v":254671.60254306262},-402111.67751353513,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4107","v":192256.74019995957},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4107","v":-56608.162311524815},7228136.7459254675,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4107","v":538945.83957589103},-414231.38717836549,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4107","v":262379.00995880197},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4107","v":-77254.995416218808},8855632.431230098,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4107","v":638984.82701133995},-855713.64196570264,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4107","v":321456.57332437672},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4107","v":-94649.820130762411},10379829.906747354,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4107","v":953059.31632205937},-1495481.9859167719,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4107","v":376784.4453148116},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4107","v":-110940.58400581987},10549459.340689741,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4107","v":1690231.5525621327},-2168973.3664807747,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4107","v":382941.93852532184},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4107","v":-112753.59911639619},222602.89341194919,198747.0741769796,178588.86256797554,409991.60684691241,141145.11151622544,-11791.497082037757,309838.46694010869,10077.938239251613,-276578.80828572082,-208553.47450971635,{"$f":"BI4107*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2907061.9424198512},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4107:BI4107)+Monte_Carlo!BJ4107/(1+Analise_Fundamentalista!$C$10)^10","v":-517022.44354840054},{"$f":"(BK4107+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-0.85494884655043524},0.17636655575978147]
["Tent4087",2496791.7592023425,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4112","v":231149.64059558051},-142221.20407012876,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4112","v":90632.727752707797},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4112","v":-26685.941715361514},3022454.5494774613,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4112","v":175763.71989941216},-86415.76356425065,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4112","v":109714.1158521118},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4112","v":-32304.274334217011},3745765.225797418,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4112","v":486676.11018011713},-143993.48658442183,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4112","v":135970.05784884316},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4112","v":-40035.085876361649},4081705.7230411307,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4112","v":325498.91141930706},-299657.21481605072,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4112","v":148164.58849625516},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4112","v":-43625.649044568883},5327319.603396236,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4112","v":674362.3965342805},-128722.11992426301,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4112","v":193379.96670596401},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4112","v":-56938.885636482759},5797002.151290291,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4112","v":377814.9736439978},-65142.58534472475,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4112","v":210429.29023748654},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4112","v":-61958.896236737019},7754344.3622926604,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4112","v":992212.9718745196},-830165.67896093801,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4112","v":281480.17506791995},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4112","v":-82879.151186838775},8732968.3394272383,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4112","v":1220350.6457328536},-167912.00339383443,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4112","v":317003.90673877666},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4112","v":-93338.774949539671},10791964.368261844,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4112","v":832740.72335772391},-2899479.4331325558,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4112","v":391744.79205189185},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4112","v":-115345.51532551518},11079830.357023595,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4112","v":1809964.5611414933},-545178.69314299198,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4112","v":402194.23369737488},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4112","v":-118422.25369170764},152875.22256279804,166757.79785305628,438617.59556817682,130380.63605494262,682081.35767949873,461142.78230002255,360648.31679466274,1276103.7741282561,-1790339.433048455,1548557.8480041684,{"$f":"BI4112*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":21585608.181074776},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4112:BI4112)+Monte_Carlo!BJ4112/(1+Analise_Fundamentalista!$C$10)^10","v":12488608.708758563},{"$f":"(BK4112+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":79.0449808246929},0.90987908385884697]
["Tent4096",2691453.7201399589,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4121","v":389425.30729086988},-336876.95831849822,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4121","v":97698.893541040743},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4121","v":-28766.506794380675},3121494.9828895018,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4121","v":365326.54295980366},-377063.86502881302,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4121","v":113309.25133141638},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4121","v":-33362.827665209348},3568503.7078908314,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4121","v":286060.09497723565},-140542.8402500904,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4121","v":129535.52247590043},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4121","v":-38140.498345063919},3840884.3735625809,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4121","v":600391.49415205745},-308481.37746213528,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4121","v":139422.85193617377},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4121","v":-41051.728142950567},5129159.8270911407,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4121","v":502766.66070427821},-685685.07005018764,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4121","v":186186.83135889171},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4121","v":-54820.935582651975},5763715.3631406864,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4121","v":725859.33313256071},-11640.346365383179,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4121","v":209220.99066784643},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4121","v":-61603.123960103214},6584896.5519519085,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4121","v":452130.1213841025},-1202599.0045953228,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4121","v":239029.60039545523},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4121","v":-70379.984610015192},8250087.9762502648,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4121","v":504780.43789996579},-775067.31991937838,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4121","v":299475.50681049074},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4121","v":-88177.704876419084},10115210.745121244,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4121","v":774124.39052935224},-323998.04736767116,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4121","v":367178.85592378007},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4121","v":-108112.3098824792},11195214.299322151,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4121","v":1461528.5973438122},-1044257.5860851781,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4121","v":406382.63322682545},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4121","v":-119655.48796033226},121480.73571903173,68209.101597197674,236912.27885798176,390281.24048314535,-51552.513569669696,861836.85347492073,-581819.26742578018,-58989.080085340931,709192.88920298195,703998.15652512736,{"$f":"BI4121*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":9813148.6573367212},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4121:BI4121)+Monte_Carlo!BJ4121/(1+Analise_Fundamentalista!$C$10)^10","v":6147167.076623613},{"$f":"(BK4121+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":40.086414762945019},0.5923182797482891]
["Tent4103",2263301.3369503617,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4128","v":297366.20577226451},-73162.887672750963,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4128","v":82157.101463557745},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4128","v":-24190.374443342756},2578165.7091475371,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4128","v":385375.5073718811},-124603.55473839323,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4128","v":93586.575635440895},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4128","v":-27555.674033798819},4132568.9138835282,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4128","v":269542.37725838152},-255396.97080806395,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4128","v":150010.90575970439},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4128","v":-44169.279542096301},3996149.0480135982,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4128","v":215815.61665717198},-257906.92534970838,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4128","v":145058.90905518134},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4128","v":-42711.211372812766},5180273.7049390851,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4128","v":495886.81417566707},-1284384.0948437008,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4128","v":188042.24847900344},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4128","v":-55367.245446127381},5872579.7248492325,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4128","v":249247.85804184934},-1101231.970085352,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4128","v":213172.7315450492},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4128","v":-62766.676347172295},6497028.8241212191,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4128","v":891476.60376249207},-203976.95774249171,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4128","v":235840.03049024532},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4128","v":-69440.846191719495},8884013.2467288245,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4128","v":1365634.6221023826},-87972.795759136803,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4128","v":322486.78768447123},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4128","v":-94953.156917037049},9225690.7650060467,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4128","v":456931.79919848486},-530467.10280970461,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4128","v":334889.57032707875},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4128","v":-98605.037897735368},10403145.066655517,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4128","v":943747.64586412581},-1493364.7716974271,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4128","v":377630.77802665235},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4128","v":-111189.77859567718},282170.04511972854,326802.85423512995,119987.03266792564,60256.388989832172,-655822.27763515769,-701578.05684562563,853898.83031852613,1505195.4571106802,162749.22881812364,-283176.12640232616,{"$f":"BI4128*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3947239.6324316468},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4128:BI4128)+Monte_Carlo!BJ4128/(1+Analise_Fundamentalista!$C$10)^10","v":-805925.29450526508},{"$f":"(BK4128+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-2.6298198391958483},0.16361445569453273]
["Tent4115",2447271.6795795686,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4140","v":138526.52368494854},-229714.03256308142,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4140","v":88835.164989132696},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4140","v":-26156.666515023786},3150613.2783160275,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4140","v":464081.30245111341},-339993.68119106966,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4140","v":114366.23597272197},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4140","v":-33674.046705299093},3397291.5572080673,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4140","v":354688.52744059725},-184113.2937844999,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4140","v":123320.57716314278},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4140","v":-36310.567011286374},3711579.1923001823,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4140","v":342311.94298271957},-26154.440115581259,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4140","v":134729.11596593269},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4140","v":-39669.702382113785},5377068.933214522,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4140","v":328485.06943280646},-178133.48981600336,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4140","v":195185.85117697847},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4140","v":-57470.611084156139},5529091.2404099256,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4140","v":909936.1935941627},-805453.06968695298,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4140","v":200704.21142051808},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4140","v":-59095.439592300274},6693192.5781202968,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4140","v":228370.05667207402},-700415.33642995113,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4140","v":242960.7108776347},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4140","v":-71537.46257415993},8168047.8108902611,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4140","v":418750.20161828841},-708527.58139758115,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4140","v":296497.47552516009},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4140","v":-87300.851985886038},9138591.5901305582,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4140","v":1233664.1930301811},-1443761.5898257014,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4140","v":331727.8986438553},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4140","v":-97674.113844651365},12220055.370169505,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4140","v":1590981.7185795761},-2212841.0163101749,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4140","v":443584.03034837625},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4140","v":-130609.08430385689},-28509.010404023971,204779.81052746664,257585.24380795372,411216.91645095719,288066.81970962539,246091.89573542756,-300622.03145440237,-80580.756240018687,23956.388003683605,-308884.35168607946,{"$f":"BI4140*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4305590.9066324187},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4140:BI4140)+Monte_Carlo!BJ4140/(1+Analise_Fundamentalista!$C$10)^10","v":-1385263.7104324384},{"$f":"(BK4140+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-6.1889780335461344},0.1398935540960079]
["Tent4122",2831201.0281386329,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4147","v":397015.20390563703},-84432.327421068752,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4147","v":102771.67531122087},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4147","v":-30260.1389735107},3201454.0015519466,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4147","v":227012.46580586542},-198840.70182237151,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4147","v":116211.73766937283},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4147","v":-34217.43706696626},3265116.3745390344,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4147","v":220924.07418548455},-285563.60682007583,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4147","v":118522.66107648685},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4147","v":-34897.86640943485},4352349.515867833,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4147","v":487850.96688377328},-308488.35460096825,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4147","v":157988.8700378841},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4147","v":-46518.314984521006},5266711.1055691494,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4147","v":260899.0449228728},-598078.94622449111,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4147","v":191179.89797263168},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4147","v":-56291.096394745604},5560276.8172658449,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4147","v":840893.20024317317},-1128112.8780206284,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4147","v":201836.23770447884},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4147","v":-59428.753927895035},6845326.3187475773,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4147","v":449709.0283736295},-867894.38866430533,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4147","v":248483.11611846197},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4147","v":-73163.482093151193},8434088.3967896737,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4147","v":1289241.0551615478},-1287213.3794347963,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4147","v":306154.66215441085},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4147","v":-90144.31842359186},11207437.500064094,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4147","v":1761605.1191584314},-880764.80087369867,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4147","v":406826.33143314486},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4147","v":-119786.13066266113},11485433.861299317,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4147","v":1717280.1231650652},-327512.36899059149,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4147","v":416917.50881356234},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4147","v":-122757.38153517115},385094.41282227845,110166.06458590046,18985.262032460727,290833.16733616812,-202291.09972373224,-144812.19400087139,-242865.72626536505,218038.01945757057,1167880.5190552166,1683927.881452865,{"$f":"BI4147*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":23472553.8352191},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4147:BI4147)+Monte_Carlo!BJ4147/(1+Analise_Fundamentalista!$C$10)^10","v":12974400.773101628},{"$f":"(BK4147+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":82.029438197142213},0.92288889455481005]
["Tent4128",2441879.6478416021,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4153","v":273660.7866276534},-71260.807282227266,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4153","v":88639.435993016014},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4153","v":-26099.035980095749},3061829.3535655783,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4153","v":201481.77003032499},-86146.949355188583,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4153","v":111143.40841769388},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4153","v":-32725.115889415414},3410223.5726202712,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4153","v":552524.84556609788},-464948.55380480975,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4153","v":123790.00511115977},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4153","v":-36448.785590501197},4307725.9394996678,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4153","v":162452.76589602494},-221996.18217282664,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4153","v":156369.04874785381},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4153","v":-46041.374064757525},5334741.9321571663,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4153","v":307934.54283959657},-81696.723443338298,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4153","v":193649.39482282684},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4153","v":-57018.216174152309},5276269.2443995727,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4153","v":778561.87982041086},-912440.419165281,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4153","v":191526.85529946821},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4153","v":-56393.254668376525},7592362.0928735435,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4153","v":711940.0130221094},-460196.10281138273,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4153","v":275600.27143922535},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4153","v":-81147.869679396797},7375507.6650175592,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4153","v":1186619.3741039434},-1150687.5681758677,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4153","v":267728.52632896451},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4153","v":-78830.109457242084},10222878.99688603,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4153","v":677520.82342858543},-1483301.857572377,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4153","v":371087.17839955003},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4153","v":-109263.07813561852},11118031.415018633,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4153","v":1270409.6613316552},-1236511.2349580738,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4153","v":403580.91966202087},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4153","v":-118830.55013988496},264940.3793583464,193753.11320341486,174917.51128194667,50784.25840629459,362868.99804493278,1255.0612862215494,446196.31197055517,224830.22279979812,-543956.93387985998,318648.79589571734,{"$f":"BI4153*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":4441699.1360323448},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4153:BI4153)+Monte_Carlo!BJ4153/(1+Analise_Fundamentalista!$C$10)^10","v":3213133.6177407159},{"$f":"(BK4153+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":22.061217502431077},0.39033816402772098]
["Tent4136",2560012.6572284591,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4161","v":409772.38983541948},-11226.322823982193,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4161","v":92927.625762509488},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4161","v":-27361.652532533048},2671036.9961567805,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4161","v":261120.29395413672},-119272.10895440346,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4161","v":96957.773109370959},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4161","v":-28548.290956305424},2965247.6837156415,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4161","v":166234.31051517293},-390718.36692504602,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4161","v":107637.52525497161},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4161","v":-31692.842051243544},4697918.6911940128,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4161","v":368893.22216147516},-379026.65309111652,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4161","v":170532.91856400997},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4161","v":-50211.790356422309},4949217.3557178164,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4161","v":530784.79275514558},-301208.59744565131,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4161","v":179654.97824818693},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4161","v":-52897.69377224135},5238773.563836541,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4161","v":483443.52719342429},-118097.66651527832,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4161","v":190165.77430589052},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4161","v":-55992.497359564135},5781677.3737112815,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4161","v":391121.01358391281},-4826.6280563963865,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4161","v":209873.00580204252},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4161","v":-61795.10359373143},8751373.4717384782,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4161","v":509826.80494563392},-703905.98516237293,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4161","v":317672.00704785093},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4161","v":-93535.490709398713},9612561.1155040748,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4161","v":1141715.7142255499},-368056.81417093414,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4161","v":348932.83806178329},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4161","v":-102739.94405750661},10912578.787302367,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4161","v":1060587.1786359025},-1168759.2703573569,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4161","v":396123.0561837164},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4161","v":-116634.65341429831},464112.04024141369,210257.66715279879,-148539.37320614504,110187.69727794631,356333.47978543985,499519.13762447232,534372.2877358275,30057.336121713204,1019851.7940588925,171316.31104796368,{"$f":"BI4161*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2388006.8607540461},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4161:BI4161)+Monte_Carlo!BJ4161/(1+Analise_Fundamentalista!$C$10)^10","v":3211614.8346005818},{"$f":"(BK4161+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":22.051886877514725},0.3902364648026001]
["Tent4152",2609139.0342501514,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4177","v":226688.56642126691},-221927.88071944434,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4177","v":94710.89724987869},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4177","v":-27886.719802983578},2662778.5958051276,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4177","v":247182.58191509807},-54878.464648193687,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4177","v":96657.995866040364},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4177","v":-28460.024407990342},3969663.3467591908,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4177","v":270632.97273628018},-395573.77795057627,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4177","v":144097.48672499185},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4177","v":-42428.129743213271},4427775.5704757981,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4177","v":386191.09776258806},-298118.86976929498,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4177","v":160726.81125687005},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4177","v":-47324.47564636606},4705834.500084389,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4177","v":298146.75419805606},-217097.98980466218,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4177","v":170820.25984886472},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4177","v":-50296.395255449213},5030815.8541860236,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4177","v":678343.83902210998},-385929.77575186884,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4177","v":182616.9771691788},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4177","v":-53769.826086102905},6372150.174743033,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4177","v":288018.03780595493},-1579398.1411844466,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4177","v":231306.97618585479},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4177","v":-68106.131613895035},8058598.7801318215,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4177","v":1018313.8047856671},-102559.85964641129,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4177","v":292524.51135184971},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4177","v":-86131.050601826821},8038824.5856027259,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4177","v":1259236.9019421064},-224021.2547826829,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4177","v":291806.7145301167},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4177","v":-85919.702178103951},12574515.349696875,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4177","v":883422.2952961775},-1292859.2300197077,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4177","v":456450.812171622},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4177","v":-134397.58541502585},71584.863148717675,260502.0887249544,-23271.44823251752,201474.56360379705,201572.6289868094,421261.21435331699,-1128179.258806532,1122147.4058892787,1241102.6595114365,-87383.707966934046,{"$f":"BI4177*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1218056.1959727467},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4177:BI4177)+Monte_Carlo!BJ4177/(1+Analise_Fundamentalista!$C$10)^10","v":793931.64178327436},{"$f":"(BK4177+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":7.1988809133109362},0.24178984138627435]
["Tent4155",2233321.6276288172,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4180","v":309676.94600512553},-46620.775722945196,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4180","v":81068.847778391428},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4180","v":-23869.948531710539},2652133.3435390848,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4180","v":163618.41573335128},-132953.87976612162,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4180","v":96271.576675520701},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4180","v":-28346.246965210052},3689281.7089358931,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4180","v":255801.70581825753},-617757.1641747501,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4180","v":133919.72458121754},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4180","v":-39431.384813471712},3965831.229095221,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4180","v":555930.77067871578},-330644.53395683196,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4180","v":143958.38210175894},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4180","v":-42387.171714474913},5152799.7267761184,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4180","v":831135.18817833776},-927007.71208590199,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4180","v":187044.95201887595},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4180","v":-55073.60102133952},6661860.7968849577,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4180","v":597944.51169550966},-1811249.3659729096,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4180","v":241823.37742231399},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4180","v":-71202.585592608273},7645139.0476053851,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4180","v":431552.14878884761},-303767.20283987018,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4180","v":277516.05770862417},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4180","v":-81711.954662734832},9159334.6225188803,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4180","v":619677.48136634799},-338916.17569890874,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4180","v":332480.86396436609},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4180","v":-97895.817297201807},8988062.6736223958,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4180","v":867963.64151803602},-700778.74952313537,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4180","v":326263.74799592426},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4180","v":-96065.246834574136},10608904.994887423,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4180","v":915786.91691171483},-159913.46300670161,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4180","v":385099.79641359893},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4180","v":-113388.95977765441},320255.0695288612,98589.865677540307,-267467.11858874676,326857.44710916781,36098.827089972197,-1042684.0624476941,323589.04899486678,515346.35233460343,397383.39315625076,1027584.2905409576,{"$f":"BI4180*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":14323670.179472109},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4180:BI4180)+Monte_Carlo!BJ4180/(1+Analise_Fundamentalista!$C$10)^10","v":7740263.353503231},{"$f":"(BK4180+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":49.873581490306996},0.69549492276826763]
["Tent4171",2175056.5171561851,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4196","v":123258.74735742662},-325459.18217397033,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4196","v":78953.843242877192},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4196","v":-23247.20563119388},2512442.7281092783,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4196","v":230982.90972062998},-261173.8547670285,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4196","v":91200.852827127921},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4196","v":-26853.22072151013},3431396.3951543313,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4196","v":449765.55437454832},-504403.04265267198,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4196","v":124558.57167399516},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4196","v":-36675.082679960564},4220705.2366056191,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4196","v":545465.16505167936},-589383.69091684802,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4196","v":153210.22557200145},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4196","v":-45111.288727483639},4937387.7848592401,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4196","v":494048.98985107284},-345246.11643321282,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4196","v":179225.56867844402},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4196","v":-52771.258222585995},6365943.0651286552,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4196","v":332640.06085414073},-112490.55430225698,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4196","v":231081.660128263},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4196","v":-68039.789451085642},7042727.8915627394,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4196","v":889448.70904545207},-906205.92785798153,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4196","v":255648.72892576657},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4196","v":-75273.328397814199},7081363.2998416154,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4196","v":1151998.8770194189},-1202543.0940731431,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4196","v":257051.1816642652},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4196","v":-75686.267222079085},9986642.8076781109,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4196","v":1423135.3399522186},-775171.65189822577,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4196","v":362511.88166408718},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4196","v":-106738.16385190764},12846798.002594277,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4196","v":517978.67306213122},-1675343.9039364066,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4196","v":466334.58380010538},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4196","v":-137307.76764329683},-146493.7972048604,34156.687059219264,33246.00071591093,64180.410979349152,275257.18387371802,383191.37722906109,163618.18171542289,130820.69738846189,903737.4058661724,-828338.4147174668,{"$f":"BI4196*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-11546348.419898184},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4196:BI4196)+Monte_Carlo!BJ4196/(1+Analise_Fundamentalista!$C$10)^10","v":-4843709.0710669141},{"$f":"(BK4196+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-27.435893146736667},4.6066585468668125E-2]
["Tent4177",2871197.1375125493,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4202","v":327940.21178000333},-386634.77288955275,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4202","v":104223.52105634291},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4202","v":-30687.621097183899},2862335.9168800125,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4202","v":436768.49795872788},-113818.42718301763,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4202","v":103901.86163313096},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4202","v":-30592.911549839679},2912780.1116153691,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4202","v":388265.92278022179},-148472.21475261479,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4202","v":105732.96947434505},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4202","v":-31132.063778144104},4544025.3725435194,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4202","v":349062.39323778771},-530977.65278486989,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4202","v":164946.64121396505},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4202","v":-48566.964304448062},4871797.011021927,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4202","v":219052.92084473491},-756218.0077093757,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4202","v":176844.64494847073},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4202","v":-52070.217953113468},6375903.9362941515,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4202","v":592662.8589366934},-155564.29836377045,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4202","v":231443.2365077087},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4202","v":-68146.2521652375},7029250.7110494543,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4202","v":506554.76416754472},-786490.02874551469,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4202","v":255159.51166211907},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4202","v":-75129.283043475225},8293090.1462751916,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4202","v":706625.74519956915},-21721.404451945567,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4202","v":301036.47157828935},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4202","v":-88637.31605492036},10982083.257045448,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4202","v":1207761.2021277072},-105782.51692796608,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4202","v":398646.04580053309},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4202","v":-117377.5236283179},12508225.129969418,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4202","v":1090294.681910838},-932494.67710954684,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4202","v":454044.49878361833},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4202","v":-133689.06940305754},14841.33884960959,396259.02085900155,314394.61372380797,-65535.582637565196,-412390.65986928355,600395.54491539416,-99905.035959326124,897303.49627099268,1383247.2073719562,478155.43418185192,{"$f":"BI4202*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":6665088.9827613086},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4202:BI4202)+Monte_Carlo!BJ4202/(1+Analise_Fundamentalista!$C$10)^10","v":5194110.8434771039},{"$f":"(BK4202+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":34.231325908788278},0.5267954189376205]
["Tent4185",2609681.9920708053,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4210","v":148843.44025926178},-2238.5400459954526,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4210","v":94730.606441948534},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4210","v":-27892.522986489959},2871221.2877150644,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4210","v":426395.18652906886},-336059.88019840611,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4210","v":104224.39770082945},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4210","v":-30687.879216786529},3300226.005622765,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4210","v":144442.43575309031},-262361.09124948276,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4210","v":119797.12925100788},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4210","v":-35273.121400282624},4590403.5257909354,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4210","v":584244.90311657847},-404024.16261134431,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4210","v":166630.15307331583},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4210","v":-49062.658304504374},5403616.8856032519,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4210","v":187761.24597540448},-568158.44603610539,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4210","v":196149.53320307116},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4210","v":-57754.358059648468},6244564.0980440965,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4210","v":387475.21023477905},-226144.22459023155,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4210","v":226675.64315142302},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4210","v":-66742.479801952504},6367222.7764681494,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4210","v":761064.07938721997},-1160150.8657796658,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4210","v":231128.11323313526},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4210","v":-68053.467124480856},7210723.3661082117,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4210","v":532078.42943104298},-615966.26283618796,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4210","v":261746.90994228475},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4210","v":-77068.879598927262},9661176.1069144383,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4210","v":1398744.5365063192},-622326.73245390074,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4210","v":350697.54641799931},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4210","v":-103259.54559115002},13555415.62978025,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4210","v":1914072.2289947642},-881503.57799292158,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4210","v":492057.17289821821},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4210","v":-144881.53851460246},213442.98366872492,163871.82481470564,-33394.647645667203,297788.23527404561,-242002.02491727821,321264.14899401803,-236012.14028379141,100790.19693821251,1023855.8048792676,1379744.2853854583,{"$f":"BI4210*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":19232487.551428784},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4210:BI4210)+Monte_Carlo!BJ4210/(1+Analise_Fundamentalista!$C$10)^10","v":10802627.375814663},{"$f":"(BK4210+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":68.687175936050366},0.8521800529177963]
["Tent4192",2296886.6049823957,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4217","v":199722.72082660702},-177173.97433492212,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4217","v":83376.235755726957},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4217","v":-24549.336900621925},2703116.4473572313,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4217","v":153461.39884577255},-111230.37088278863,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4217","v":98122.246740938688},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4217","v":-28891.15910373535},3573925.8095101747,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4217","v":399309.28285919892},-530890.25949983357,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4217","v":129732.34299891852},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4217","v":-38198.450269670873},4102224.5072368109,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4217","v":386374.59008488274},-236226.0068312014,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4217","v":148909.41368040181},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4217","v":-43844.9557116539},5190612.0120943068,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4217","v":450418.24957935716},-660903.03534002521,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4217","v":188417.52566196019},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4217","v":-55477.742231116725},5972050.2711500833,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4217","v":324114.80961017159},-1771115.8219505253,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4217","v":216783.47998214685},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4217","v":-63829.826764581434},6671423.1845605737,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4217","v":711458.13935931853},-7222.2018590004427,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4217","v":242170.48898084732},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4217","v":-71304.78927829038},9629044.125235742,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4217","v":883796.60032833985},-922279.22869406058,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4217","v":349531.16594717838},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4217","v":-102916.11599310029},10528943.602272546,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4217","v":1027236.7763962545},-2042739.9099605973,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4217","v":382197.22390194231},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4217","v":-112534.3250028739},13109327.455760494,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4217","v":554074.02222917287},-1021857.2974202811,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4217","v":475864.31745457824},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4217","v":-140113.70676895208},81375.645346789926,111462.11560018727,-40047.083911386995,255213.04122242928,-77545.00232982458,-1294047.3591227885,875101.63720287499,208132.42158835736,-745840.23466527427,-132032.66450548207,{"$f":"BI4217*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1840425.5073788906},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4217:BI4217)+Monte_Carlo!BJ4217/(1+Analise_Fundamentalista!$C$10)^10","v":-1236437.2547722231},{"$f":"(BK4217+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-5.2746645949121058},0.14575166733972539]
["Tent4204",2628452.4781443733,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4229","v":201657.27676365103},-333594.74098158488,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4229","v":95411.968973614043},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4229","v":-28093.143681220328},2997223.255242134,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4229","v":131514.05983686194},-231979.82594744497,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4229","v":108798.22808820415},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4229","v":-32034.599923091035},3736216.3932522223,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4229","v":577227.17534827476},-478737.15910430456,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4229","v":135623.43833712972},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4229","v":-39933.027069169715},4088909.1624854985,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4229","v":297881.99167513766},-159657.14860214223,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4229","v":148426.07100221037},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4229","v":-43702.640072937204},5180696.0397072909,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4229","v":472871.81404044153},-1004323.9678973092,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4229","v":188057.57909355158},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4229","v":-55371.759399270319},6901936.6145822238,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4229","v":840635.42655964289},-782237.78111540584,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4229","v":250538.05142152502},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4229","v":-73768.538181455238},6938202.0395984529,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4229","v":511311.80448276864},-862383.73412876774,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4229","v":251854.47453939935},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4229","v":-74156.146404968065},8246161.3659344418,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4229","v":1246110.2530576701},-72082.692869639621,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4229","v":299332.97213476803},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4229","v":-88135.736901460506},10967528.354887739,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4229","v":1373037.8212521872},-342053.46736909181,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4229","v":398117.70759216428},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4229","v":-117221.95948516425},9709277.7207742985,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4229","v":643569.99806526501},-613682.13565593446,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4229","v":352443.61933631881},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4229","v":-103773.66009795581},-64618.638925540145,-23702.137945469916,194180.4275119302,242948.27400226859,-398766.33416258637,235167.15868430684,-173373.60151156783,1385224.7954213379,1311880.1019900956,278557.82164769352,{"$f":"BI4229*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3882864.3060447276},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4229:BI4229)+Monte_Carlo!BJ4229/(1+Analise_Fundamentalista!$C$10)^10","v":3439554.1559303459},{"$f":"(BK4229+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":23.452229200795863},0.40557979116634274]
["Tent4207",2403836.7209023354,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4232","v":150585.85974009385},-116180.15916550934,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4232","v":87258.490134197491},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4232","v":-25692.42965129748},2937117.3120151004,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4232","v":305221.4360248489},-165617.74118316639,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4232","v":106616.40192319157},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4232","v":-31392.182031494071},3939694.1462399261,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4232","v":368039.41619058436},-491069.14276315342,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4232","v":143009.61450592597},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4232","v":-42107.816150633735},3905079.0911624874,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4232","v":341664.13032932795},-487491.00091938238,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4232","v":141753.09927936952},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4232","v":-41737.847233976594},4640190.9846594296,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4232","v":330063.47357266193},-1008821.9649937069,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4232","v":168437.42161643572},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4232","v":-49594.791279000034},6218044.1907818438,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4232","v":421030.86029890785},-453795.61605915008,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4232","v":225712.97915428827},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4232","v":-66459.032575371079},7424870.7178329863,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4232","v":505850.15968741075},-487037.53518797329,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4232","v":269520.38907057035},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4232","v":-79357.706340510253},7467512.2850582199,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4232","v":448282.62750063994},-370224.28103001486,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4232","v":271068.26407417416},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4232","v":-79813.463362869137},8119665.6827160912,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4232","v":557592.18043589953},-613630.15447525866,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4232","v":294741.22002858354},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4232","v":-86783.739316091931},12427593.050813721,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4232","v":1186983.0542640754},-962108.12400996347,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4232","v":451117.58056894602},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4232","v":-132827.2662683721},95971.761057484517,214827.91473337999,-22127.928217276814,-45811.618544661505,-559915.86108360928,126489.19081867496,208975.30722949756,269313.14718193014,151919.50667313248,543165.24455468589,{"$f":"BI4232*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":7571271.6587540414},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4232:BI4232)+Monte_Carlo!BJ4232/(1+Analise_Fundamentalista!$C$10)^10","v":4122183.6776114791},{"$f":"(BK4232+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":27.645954990425249},0.45231268076726239]
["Tent4218",2981585.7319529029,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4243","v":458865.70655527711},-257169.56190605578,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4243","v":108230.59108532799},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4243","v":-31867.464624950535},2439689.9981759535,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4243","v":322458.81491198519},-100231.80033644156,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4243","v":88559.952423235285},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4243","v":-26075.632801541029},3515610.4733428373,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4243","v":180289.01374112722},-196191.10592196239,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4243","v":127615.515287043},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4243","v":-37575.170552274481},3934757.2833635299,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4243","v":261648.60368027884},-135870.49963594766,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4243","v":142830.4079912538},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4243","v":-42055.05050268145},4835700.1961248303,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4243","v":177547.84099602807},-78285.91908473376,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4243","v":175534.34232301122},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4243","v":-51684.411850180055},6046281.2479154486,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4243","v":928810.5714736341},-501512.12054933753,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4243","v":219478.04026463605},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4243","v":-64623.214323689586},7391674.7569992635,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4243","v":627184.88595209736},-1225436.4919698148,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4243","v":268315.38650291786},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4243","v":-79002.90483464612},8192571.8444255376,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4243","v":984560.33318515436},-205886.33474178246,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4243","v":297387.68995598273},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4243","v":-87562.967129103679},10428781.280458357,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4243","v":1412300.480528241},-2421913.6296663443,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4243","v":378561.36423899443},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4243","v":-111463.78082466712},12055662.54933418,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4243","v":450451.12316892855},-519556.30299144861,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4243","v":437616.62448829453},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4243","v":-128852.03859947788},278059.27110959881,284711.33419723791,74138.252553933358,226553.46153290354,223111.85238412546,582153.2768652431,-408939.12434944569,988498.72127025074,-742515.56572377589,239659.40606629659,{"$f":"BI4243*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3340652.7517997171},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4243:BI4243)+Monte_Carlo!BJ4243/(1+Analise_Fundamentalista!$C$10)^10","v":2879918.2977035325},{"$f":"(BK4243+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":20.014113419240989},0.36821696803812293]
["Tent4225",2681538.2562979446,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4250","v":293160.65627143998},-278354.73058161332,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4250","v":97338.965432650075},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4250","v":-28660.529397910374},{"$f":"G$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":3030476.3150280076},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4250","v":167387.52966195304},-329619.96951538022,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4250","v":110005.30332922483},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4250","v":-32390.011707847469},{"$f":"L$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":3632328.925521458},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4250","v":448573.44398971193},-54003.500816821528,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4250","v":131852.35709054285},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4250","v":-38822.668186174458},{"$f":"Q$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":3945554.0080088866},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4250","v":279901.2976461958},-175003.99672340215,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4250","v":143222.325579814},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4250","v":-42170.446896289715},{"$f":"V$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":5680338.3653456206},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4250","v":448196.71302806749},-1066955.7781866882,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4250","v":206194.43280047647},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4250","v":-60711.982880611758},{"$f":"AA$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":5834129.1686138874},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4250","v":471718.30972760497},-417215.1689801779,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4250","v":211776.9888755318},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4250","v":-62355.713238680037},{"$f":"AF$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":6836792.7061439417},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4250","v":915915.58765338571},-188049.39236088138,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4250","v":248173.34876001015},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4250","v":-73072.274050781314},{"$f":"AK$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":9016509.6666644197},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4250","v":1086832.7952737315},-422449.40385214397,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4250","v":327296.3645792891},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4250","v":-96369.290932564618},{"$f":"AP$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":11087666.65637218},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4250","v":711823.80022189766},-990442.64489142108,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4250","v":402478.68881175574},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4250","v":-118506.00878538324},{"$f":"AU$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":13040713.71523894},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4250","v":1241112.347708148},-2137010.6478101192,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4250","v":473373.66101842769},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4250","v":-139380.3567514015},83484.361724566363,-84617.148232049818,487599.63207725878,205949.17960631795,-473276.61523875606,203924.4163842788,902967.27000173321,895310.4650683119,5353.8353568490857,-561904.995834945,{"$f":"BI4250*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-7832488.2023063609},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4250:BI4250)+Monte_Carlo!BJ4250/(1+Analise_Fundamentalista!$C$10)^10","v":-2603042.9731668015},{"$f":"(BK4250+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-13.670389455114462},9.7956392528815092E-2]
["Tent4241",2631258.8053786503,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4266","v":225200.72377085162},-87794.09137286256,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4266","v":95513.837738308488},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4266","v":-28123.137966779839},2857213.4186822413,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4266","v":277393.13541437802},-33843.018496949699,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4266","v":103715.91661674695},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4266","v":-30538.161814368574},3155488.4354510582,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4266","v":275777.31705865322},-285798.33580894797,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4266","v":114543.2025890777},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4266","v":-33726.152836569017},4263482.8749980396,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4266","v":597079.89127904514},-462736.73372766224,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4266","v":154763.03991466117},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4266","v":-45568.500091087968},4816130.4931305414,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4266","v":170005.89775408979},-245178.0440987871,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4266","v":174823.96847739691},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4266","v":-51475.249050932689},6197814.4202715838,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4266","v":866130.68470516265},-271246.11678040778,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4266","v":224978.64507280209},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4266","v":-66242.814913340495},7237052.8349089725,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4266","v":1000860.34513145},-973728.90961146867,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4266","v":262702.6610852856},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4266","v":-77350.291401583163},7007558.2084865011,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4266","v":921754.68895669782},-438007.77131199033,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4266","v":254372.08088347409},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4266","v":-74897.431565705105},9860928.4103459846,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4266","v":554915.09834146861},-2239946.3538292772,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4266","v":357948.48998113867},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4266","v":-105394.51672249757},13428474.800016502,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4266","v":1758099.3957411924},-837699.99460287485,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4266","v":487449.2621174024},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4266","v":-143524.78316170222},204797.33216951767,316727.87171980669,70796.031002213931,243537.69737495613,48176.57308176691,753620.39808421652,212483.80520368373,663221.56696247647,-1432477.2822291674,1264323.8800940178,{"$f":"BI4266*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":17623623.11802521},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4266:BI4266)+Monte_Carlo!BJ4266/(1+Analise_Fundamentalista!$C$10)^10","v":9946384.8604544085},{"$f":"(BK4266+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":63.426860926526402},0.81498739252670083]
["Tent4244",2277433.421264776,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4269","v":136777.70159935587},-313726.3390426074,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4269","v":82670.091521909999},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4269","v":-24341.419470202149},3039277.6553628999,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4269","v":318076.27751916472},-60857.20362017749,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4269","v":110324.78911713292},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4269","v":-32484.08124902099},3982954.926840351,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4269","v":651685.21791083249},-403381.60486500198,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4269","v":144579.96675339597},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4269","v":-42570.191382932964},4055138.3957656594,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4269","v":412541.08738009457},-305739.0676676135,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4269","v":147200.20316808342},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4269","v":-43341.694988491472},5146385.3336909562,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4269","v":635547.24605106027},-16359.819802288348,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4269","v":186812.11163879873},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4269","v":-55005.043393584157},5601132.6684297584,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4269","v":486777.26310135185},-283131.18939038931,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4269","v":203319.29179659387},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4269","v":-59865.425051497266},6794393.588897015,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4269","v":878888.20405400707},-213548.66676381315,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4269","v":246634.27461166246},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4269","v":-72619.108356259894},8819946.8259064611,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4269","v":832864.03993714962},-667294.6262962817,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4269","v":320161.19747251907},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4269","v":-94268.409073859453},8756019.1177047193,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4269","v":1316315.2595665841},-359470.55794416211,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4269","v":317840.6424835223},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4269","v":-93585.143804026404},11782668.637743223,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4269","v":877376.92843173805},-532996.01872229017,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4269","v":427707.03440086398},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4269","v":-125934.2543723735},-118619.96539154368,335059.78176709916,350313.38841629354,210660.52789207301,750994.49449398648,347099.94045605918,839354.70354559657,391462.20203952753,1181100.2003019182,646153.68973793834,{"$f":"BI4269*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":9006844.9101950172},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4269:BI4269)+Monte_Carlo!BJ4269/(1+Analise_Fundamentalista!$C$10)^10","v":7258686.2657277808},{"$f":"(BK4269+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":46.91501877282478},0.66547712585301255]
["Tent4256",2289461.3309031501,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4281","v":258901.63876953378},-263964.76991336071,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4281","v":83106.700724768467},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4281","v":-24469.974883117255},2826286.8421660243,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4281","v":207282.36091303261},-152273.68098577662,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4281","v":102593.29196077121},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4281","v":-30207.615698407706},3807352.7397414283,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4281","v":229632.08637073281},-202529.24241242517,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4281","v":138205.66454839302},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4281","v":-40693.338933087907},4029746.9077736642,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4281","v":561714.88352768496},-160278.89767259816,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4281","v":146278.50042297749},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4281","v":-43070.308411648097},5332035.3160445057,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4281","v":573504.1101402723},-806375.5057941553,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4281","v":193551.14553937508},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4281","v":-56989.287610301479},5165984.477875839,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4281","v":413977.42321953224},-899255.25852413278,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4281","v":187523.5541900438},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4281","v":-55214.520863005091},6961292.581841711,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4281","v":986855.89332875249},-853857.85564322339,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4281","v":252692.65370315316},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4281","v":-74402.940260406191},8323167.3757014992,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4281","v":1212919.7369846436},-1486465.870211842,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4281","v":302128.26521150017},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4281","v":-88958.784270470074},9470411.1610230207,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4281","v":1204232.4287396311},-495623.59023950633,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4281","v":343772.84100673971},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4281","v":-101220.63217010493},11896179.375073858,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4281","v":1021798.5906114399},-249925.71001840779,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4281","v":431827.43720000779},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4281","v":-127147.46765269958},53573.594697824279,127394.3561896195,124615.16957361274,504644.17786641623,-96309.537724809401,-352968.80197756179,311287.75112827605,-60376.65228616829,951161.04733675951,1076552.8501403402,{"$f":"BI4281*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":15006251.164138714},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4281:BI4281)+Monte_Carlo!BJ4281/(1+Analise_Fundamentalista!$C$10)^10","v":8619321.137300767},{"$f":"(BK4281+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":55.274061811473373},0.74693347922567443]
["Tent4267",2619603.6510828156,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4292","v":363691.06831611291},-295066.24518881028,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4292","v":95090.759432992534},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4292","v":-27998.566597511322},2978144.773230006,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4292","v":161754.63273102266},-54251.558510979114,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4292","v":108105.68540427102},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4292","v":-31830.687339225464},3716006.0911180186,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4292","v":306164.60873913509},-299166.49428227829,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4292","v":134889.81095135427},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4292","v":-39717.017486946686},4269777.194171018,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4292","v":360315.18510856747},-214206.67831754146,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4292","v":154991.52165082947},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4292","v":-45635.774357741924},5238784.7739634393,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4292","v":355954.08057749417},-178366.53683495137,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4292","v":190166.18122984623},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4292","v":-55992.617174439336},5466150.9818181191,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4292","v":854354.54939615086},-341861.9855885338,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4292","v":198419.50053078867},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4292","v":-58422.728275411231},7707161.6560864216,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4292","v":1214769.8560354623},-257614.66631392876,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4292","v":279767.45819817501},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4292","v":-82374.858050195704},8864193.2698628101,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4292","v":470199.05895655247},-293202.23633823922,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4292","v":321767.32897881756},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4292","v":-94741.319167454261},10024522.662461957,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4292","v":758596.37613128417},-361687.34827329509,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4292","v":363886.9080567701},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4292","v":-107143.02725039587},10344176.334174532,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4292","v":344742.65086479601},-373798.62207444367,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4292","v":375490.23224137677},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4292","v":-110559.51531792629},135717.01596278386,183778.07228508909,102170.90792126438,255464.25408411352,311761.10779794969,652489.33606299455,1154547.7898695129,404022.83242967655,653652.90866436332,235874.74571380281,{"$f":"BI4292*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3287897.7348833848},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4292:BI4292)+Monte_Carlo!BJ4292/(1+Analise_Fundamentalista!$C$10)^10","v":4104679.0425501615},{"$f":"(BK4292+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":27.538415487425272},0.45110311871150804]
["Tent4274",2305840.7331935079,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4299","v":357791.6352219581},-308525.8569564689,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4299","v":83701.267693784874},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4299","v":-24645.039452776273},2936200.744821358,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4299","v":395549.97353701643},-46649.340175021476,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4299","v":106583.13083254841},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4299","v":-31382.385676383448},3170625.289255755,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4299","v":289758.03974650847},-259853.28974958803,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4299","v":115092.66545271351},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4299","v":-33887.936932858705},4166895.3588532778,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4299","v":217224.16703498855},-515111.72358483,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4299","v":151256.94453334066},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4299","v":-44536.163767175189},4279933.0459834822,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4299","v":388684.13683721493},-411341.58180287475,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4299","v":155360.17576426259},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4299","v":-45744.321043118623},6066020.8813360967,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4299","v":566052.53689814662},-471214.18444746494,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4299","v":220194.58252938758},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4299","v":-64834.193355082381},7917711.8647752842,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4299","v":901649.95636148215},-427946.11735742789,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4299","v":287410.36220570421},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4299","v":-84625.238193641548},8800432.9135557786,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4299","v":1379271.706630894},-58099.611592736066,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4299","v":319452.84880909888},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4299","v":-94059.842570181412},10174955.480836472,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4299","v":1125905.1379046906},-1118143.2295808308,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4299","v":369347.57037374505},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4299","v":-108750.86715471467},11471558.299573379,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4299","v":844165.84640979418},-516704.29749239393,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4299","v":416413.83044163248},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4299","v":-122609.0782455109},108322.00650649781,424101.37851815991,111109.47851677526,-191166.77578367596,86958.409755484143,250198.7416249869,676488.96301611688,1546565.1012770752,268358.6115428902,621266.3011135218,{"$f":"BI4299*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":8659935.4161847252},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4299:BI4299)+Monte_Carlo!BJ4299/(1+Analise_Fundamentalista!$C$10)^10","v":6433127.1765353708},{"$f":"(BK4299+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":41.843207001949757},0.6115682629385164]
["Tent4281",2574822.1381390672,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4306","v":376469.19933209929},-231690.53329978063,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4306","v":93465.205096702295},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4306","v":-27519.937636991057},2975165.3350912887,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4306","v":281325.12711355212},-259653.41910474442,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4306","v":107997.53277012074},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4306","v":-31798.842828276043},3324029.0899336073,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4306","v":305660.25090107514},-316862.97375222057,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4306","v":120661.17345976821},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4306","v":-35527.530971374727},4705291.1865277784,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4306","v":182803.78287693075},-52005.265545863083,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4306","v":170800.53774369549},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4306","v":-50290.588269803957},4635006.7517492082,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4306","v":675604.82321032125},-275809.61450835603,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4306","v":168249.23565009431},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4306","v":-49539.381717200929},5786699.9151453935,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4306","v":317658.26787409815},-76984.615351302375,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4306","v":210055.32242045767},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4306","v":-61848.784982048935},6486579.4819188733,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4306","v":417668.39153550327},-931219.62200652913,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4306","v":235460.72277123769},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4306","v":-69329.162653856183},7705156.7447089553,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4306","v":613106.79688044323},-628761.47739976353,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4306","v":279694.68056809332},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4306","v":-82353.429371585909},11178364.479216585,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4306","v":1050831.7866081088},-39486.695785629672,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4306","v":405770.99024431343},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4306","v":-119475.3955214678},11864325.924124397,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4306","v":1740449.4729597711},-195808.89137550295,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4306","v":430671.16730395163},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4306","v":-126807.01501689707},210723.9334920299,97870.397950652405,73930.919637248051,251308.46680495917,518505.06263485859,388880.18996120454,-347419.67035364441,181686.57067718712,1297640.6855453248,1848504.7338713226,{"$f":"BI4306*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":25766618.24912392},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4306:BI4306)+Monte_Carlo!BJ4306/(1+Analise_Fundamentalista!$C$10)^10","v":14806885.916298285},{"$f":"(BK4306+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":93.28728738188093},0.95946574779583083]
["Tent4293",2526178.0353136314,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4318","v":349751.24227718043},-286773.09892779723,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4318","v":91699.440005599565},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4318","v":-27000.024957845424},2857443.5936633819,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4318","v":262271.05405055097},-9203.0736269028257,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4318","v":103724.27189360347},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4318","v":-30540.621945898729},3577759.8691995009,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4318","v":391012.6861491889},-107796.02762684804,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4318","v":129871.51811703945},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4318","v":-38239.429054956221},3826626.921689095,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4318","v":424788.29206471134},-373709.6722938437,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4318","v":138905.31107625447},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4318","v":-40899.343176001232},4737609.8823484005,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4318","v":640639.51515042747},-230860.86429755201,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4318","v":171973.69587706291},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4318","v":-50636.013485906544},4686687.117139346,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4318","v":717373.86272386101},-326770.4442541413,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4318","v":170125.21608350507},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4318","v":-50091.746252027173},7393169.1246546246,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4318","v":631358.627911933},-604765.24721353117,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4318","v":268369.63156215101},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4318","v":-79018.876774638833},8460980.1865738835,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4318","v":889092.61726594239},-305894.58302024874,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4318","v":307130.82536598516},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4318","v":-90431.740365032601},10138482.897631058,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4318","v":755617.2877035368},-586715.42255774583,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4318","v":368023.62748106656},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4318","v":-108361.04480527721},13674120.033224074,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4318","v":914284.71093687392},-1232173.0859316902,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4318","v":496366.10408589913},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4318","v":-146150.26217967522},127677.55839713736,326251.63037135289,374848.7475844241,149084.58767112088,531116.33324403188,510636.88830119761,215944.13548591401,799897.11924664618,428564.44782158028,32327.466911407653,{"$f":"BI4318*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":450617.99605075317},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4318:BI4318)+Monte_Carlo!BJ4318/(1+Analise_Fundamentalista!$C$10)^10","v":2520776.9212965355},{"$f":"(BK4318+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":17.807732938285817},0.34485637332962982]
["Tent4296",2698573.2580228779,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4321","v":378977.92029872234},-313546.91205454938,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4321","v":97957.330447638757},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4321","v":-28842.601075084556},3002889.9596543442,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4321","v":299908.3189969887},-746847.37242069992,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4321","v":109003.92761294584},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4321","v":-32095.166185016995},3107193.3524239631,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4321","v":348471.16531336901},-341383.01861401909,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4321","v":112790.1068029928},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4321","v":-33209.970513373853},3707293.7421515156,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4321","v":398401.83714622812},-571212.38403653132,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4321","v":134573.55552113772},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4321","v":-39623.899093765882},5257157.1354771843,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4321","v":376617.39376867621},-297082.49232657597,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4321","v":190833.09196964357},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4321","v":-56188.982676977677},6067987.7972853975,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4321","v":734289.34140325338},-127993.6253061938,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4321","v":220265.98093780046},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4321","v":-64855.21593503467},7820728.5767670423,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4321","v":781657.6760510871},-256351.31671910794,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4321","v":283889.90043462662},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4321","v":-83588.671823373297},8353021.7144099483,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4321","v":1355104.7694668961},-56178.17678522785,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4321","v":303211.96798423934},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4321","v":-89277.870209370667},10962998.426552417,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4321","v":972867.78955595288},-460060.86580285849,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4321","v":397953.27266881062},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4321","v":-117173.54319130008},13060340.818420162,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4321","v":1453501.9991014667},-1568626.499247897,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4321","v":474086.11847213475},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4321","v":-139590.13304916644},134545.73761672716,-370030.29199578235,86668.282988968858,-77860.890462931362,214179.01073476611,761706.48109982535,725607.5879432325,1512860.6904565368,793586.65323060483,219371.48527653809,{"$f":"BI4321*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3057856.0131820263},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4321:BI4321)+Monte_Carlo!BJ4321/(1+Analise_Fundamentalista!$C$10)^10","v":3680151.4996910356},{"$f":"(BK4321+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":24.930335923986849},0.42193361255859407]
["Tent4308",2204581.0011624452,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4333","v":194433.11165392477},-343439.85714732326,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4333","v":80025.572397347569},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4333","v":-23562.766052467814},2930214.3258451759,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4333","v":122936.21880798732},-361143.59691162035,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4333","v":106365.82577325292},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4333","v":-31318.402275567849},3703476.4829271673,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4333","v":261169.69250458005},-3041.4112074781519,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4333","v":134434.99025442425},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4333","v":-39583.09987340722},4095743.5804068833,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4333","v":246759.93712318831},-182593.21335618797,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4333","v":148674.15814705699},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4333","v":-43775.686965068395},4988857.5343943536,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4333","v":709563.93320278567},-444181.85519703268,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4333","v":181093.90382490665},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4333","v":-53321.371675634684},5292066.7113684146,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4333","v":295860.88336102595},-81447.369143879667,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4333","v":192100.2982058269},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4333","v":-56562.099459387668},7188639.9856294189,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4333","v":370772.73009592667},-1228082.1856937904,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4333","v":260945.2904225883},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4333","v":-76832.850381767596},7999957.4978689877,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4333","v":1075529.51294073},-42721.490859203011,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4333","v":290395.85190285544},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4333","v":-85504.28714235434},10422175.225787081,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4333","v":1448493.6034407015},-972119.94765675056,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4333","v":378321.56660575786},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4333","v":-111393.17470011691},13636954.168363707,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4333","v":817772.73632327188},-61106.227779867884,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4333","v":495016.99529492023},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4333","v":-145753.02997165895},-92543.939148518723,-163159.95460594798,352980.17167811893,169065.19494898894,393154.61015502497,349951.71296358551,-673197.01555704302,1237699.5868420282,743302.04768959177,1105930.4738666653,{"$f":"BI4333*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":15415750.800116014},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4333:BI4333)+Monte_Carlo!BJ4333/(1+Analise_Fundamentalista!$C$10)^10","v":9186897.7762929108},{"$f":"(BK4333+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":58.760961678725785},0.77753825378534636]
["Tent4314",2548123.0193897127,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4339","v":329527.33602480753},-415384.51167620282,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4339","v":92496.035780947845},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4339","v":-27234.57498142686},2800409.8477124693,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4339","v":333739.51331006584},-161865.28510921408,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4339","v":101653.96548922092},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4339","v":-29931.039983508312},3319491.1884862045,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4339","v":280388.97072390001},-763609.12881719845,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4339","v":120496.44911504253},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4339","v":-35479.02946014973},4687928.594060123,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4339","v":713356.03458115191},-156175.98696422245,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4339","v":170170.28129142933},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4339","v":-50105.015272411714},5378164.4262561956,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4339","v":782499.15255273064},-409151.63531168131,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4339","v":195225.61721763248},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4339","v":-57482.319815311603},6334395.4150223192,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4339","v":293745.21795376996},-438820.40481432562,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4339","v":229936.49070322505},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4339","v":-67702.605243034894},6179427.004049886,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4339","v":980960.41103608487},-875646.11552428897,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4339","v":224311.18785200876},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4339","v":-66046.288504688346},8472481.3404432777,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4339","v":1063905.814384118},-659149.83689300425,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4339","v":307548.3135059732},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4339","v":-90554.665763471159},10160279.770439863,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4339","v":1265778.654697099},-1052723.8441538408,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4339","v":368814.84686564672},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4339","v":-108594.01180190762},10588960.365024863,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4339","v":1624675.6615723062},-1370982.2247669133,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4339","v":384375.8128447652},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4339","v":-113175.78972529218},-20595.714851874302,243597.15370656436,-398202.73843840568,677245.31363594707,511090.81464337022,17158.698599634488,263579.19485911628,621749.62523361575,473275.64560699736,524893.45992486575,{"$f":"BI4339*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":7316578.1810149904},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4339:BI4339)+Monte_Carlo!BJ4339/(1+Analise_Fundamentalista!$C$10)^10","v":5204502.1439472334},{"$f":"(BK4339+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":34.295164731144006},0.52751708273147724]
["Tent4326",2374130.3429624904,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4351","v":142508.41314602067},-336634.03639454051,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4351","v":86180.158289173633},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4351","v":-25374.925130804164},3343367.0529303192,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4351","v":425352.59486196196},-442539.11132833781,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4351","v":121363.13521893905},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4351","v":-35734.216912051234},3756538.5905913687,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4351","v":240657.82811367392},-489298.57304746972,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4351","v":136361.12748240473},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4351","v":-40150.232597713191},3968679.0164243449,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4351","v":177862.89525534009},-120613.0468910996,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4351","v":144061.7558543944},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4351","v":-42417.609129370503},5365308.9444486368,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4351","v":242009.21092712609},-222929.10504366664,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4351","v":194758.96741454012},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4351","v":-57344.919234356064},5447391.3454323793,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4351","v":615810.13619454461},-345160.86493262142,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4351","v":197738.53183925801},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4351","v":-58222.22354314987},6614782.8209683383,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4351","v":565711.92983190366},-95605.235770170621,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4351","v":240114.46222797569},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4351","v":-70699.411823006667},8196511.2123618638,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4351","v":1061880.2674455489},-48288.406386092305,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4351","v":297530.68772917503},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4351","v":-87605.071458692531},11767007.513223968,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4351","v":703894.07288901706},-379474.40697641362,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4351","v":427138.54068102391},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4351","v":-125766.86682209923},13688470.061389053,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4351","v":850442.40813818085},-1076101.5762552673,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4351","v":496887.00543505116},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4351","v":-146303.63661060765},-133320.39009015038,68442.401840511971,-152429.85004910425,158893.99508926438,156494.15406364351,410165.57955803128,639521.74446670199,1223517.4773299391,625791.33977152815,124924.20070735711,{"$f":"BI4351*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1741339.4354485208},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4351:BI4351)+Monte_Carlo!BJ4351/(1+Analise_Fundamentalista!$C$10)^10","v":2562502.0418724213},{"$f":"(BK4351+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":18.064070686180973},0.347542245816294]
["Tent4333",2477924.4063164322,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4358","v":110544.3161473622},-444078.56773483806,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4358","v":89947.848987299949},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4358","v":-26484.285699163585},3189324.1949362652,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4358","v":168441.8325629083},-194503.582845458,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4358","v":115771.42963942193},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4358","v":-34087.792569714278},3559578.1597578567,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4358","v":159025.59208360119},-80504.577400090799,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4358","v":129211.5279853715},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4358","v":-38045.101259433395},4735227.1901246533,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4358","v":726191.43228058075},-15745.934315103614,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4358","v":171887.20492528952},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4358","v":-50610.547050600428},4819123.4362119054,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4358","v":452619.6792466247},-416578.22612478293,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4358","v":174932.61133656721},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4358","v":-51507.237903960697},5453660.6767863585,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4358","v":527641.97839637659},-1091727.1890381505,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4358","v":197966.10652573418},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4358","v":-58289.23073767859},7360396.546520276,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4358","v":833767.08810437471},-1368527.8371932299,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4358","v":267179.99764860683},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4358","v":-78668.600422303076},8855572.7965685893,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4358","v":1057776.7859315064},-1746071.1015833949,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4358","v":321454.40860558458},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4358","v":-94649.182749973494},11552392.641389241,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4358","v":881532.36157370813},-42522.135846691403,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4358","v":419348.0907249999},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4358","v":-123473.04318225311},12292592.687516043,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4358","v":1196722.035511269},-538427.15222316026,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4358","v":446217.11134551989},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4358","v":-131384.36987413481},-270070.6882993395,55621.886787157942,169687.44140944848,831722.15584016626,159466.82655444829,-424408.33485371829,-346249.35186255147,-461489.0897962774,1134885.2732697634,973127.62475949374,{"$f":"BI4358*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":13564589.560093625},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4358:BI4358)+Monte_Carlo!BJ4358/(1+Analise_Fundamentalista!$C$10)^10","v":7415016.3675916027},{"$f":"(BK4358+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":47.875430766532759},0.67535025956071904]
["Tent4345",2451108.0386598106,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4370","v":385900.5831653832},-95609.313222152909,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4370","v":88974.423574395041},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4370","v":-26197.669876412339},2904065.8083211109,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4370","v":320946.33729044267},-448018.35697399953,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4370","v":105416.64310266744},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4370","v":-31038.924496927135},3393434.7926949044,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4370","v":130852.73513245801},-29926.156239046861,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4370","v":123180.57786731064},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4370","v":-36269.345554739659},4320569.6053946633,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4370","v":678336.58489857754},-47594.146162296078,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4370","v":156835.26963716809},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4370","v":-46178.648356144535},4235279.3577257451,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4370","v":647352.08972968301},-14204.863070400186,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4370","v":153739.26142244713},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4370","v":-45267.058284688741},5341166.7585872645,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4370","v":772553.63883271138},-657479.00705039199,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4370","v":193882.61392992749},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4370","v":-57086.885314465275},7886401.7221634649,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4370","v":1227834.5000888822},-111034.08649535224,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4370","v":286273.81422537041},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4370","v":-84290.59248770347},9508249.5438801441,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4370","v":801892.90072393639},-829065.68646752043,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4370","v":345146.3619819883},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4370","v":-101625.05231279689},10300240.011249311,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4370","v":433813.77774480742},-221014.79044953501,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4370","v":373895.35802751413},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4370","v":-110089.91982665299},13126632.322039997,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4370","v":1640292.9190037139},-997536.53322965396,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4370","v":476492.47846501361},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4370","v":-140298.6627834955},353068.02364121302,-52694.301077816563,187837.81120598211,741399.06001730496,741619.42979704123,251870.36039778159,1318783.6353311967,216348.52392560738,476604.42549613363,978950.20145557809,{"$f":"BI4370*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":13645751.435530126},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4370:BI4370)+Monte_Carlo!BJ4370/(1+Analise_Fundamentalista!$C$10)^10","v":9748385.6429432556},{"$f":"(BK4370+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":62.210455250489979},0.80562263615593643]
["Tent4349",2804713.2357244133,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4374","v":186286.21964673363},-427384.3463756562,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4374","v":101810.1770726112},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4374","v":-29977.034993401332},2475831.2390911025,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4374","v":333987.32966551045},-53329.530119918854,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4374","v":89871.867698682268},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4374","v":-26461.913733872618},3397070.2120420104,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4374","v":324368.22442140826},-156619.23253075947,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4374","v":123312.54240569827},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4374","v":-36308.201253638137},4439742.6995716467,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4374","v":157661.25901524429},-386280.52265264135,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4374","v":161161.21414582868},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4374","v":-47452.381431209746},4966516.76667454,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4374","v":511293.38493230718},-48103.736181294626,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4374","v":180282.94123218197},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4374","v":-53082.591479789335},4585669.2211028999,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4374","v":282813.44512156484},-637482.08733968437,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4374","v":166458.29935491594},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4374","v":-49012.057617241597},6971324.9967278028,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4374","v":883150.82236828143},-419956.24884145305,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4374","v":253056.82709635751},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4374","v":-74510.167640474159},9214176.3280522656,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4374","v":353046.02110750141},-1222454.3632201639,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4374","v":334471.60001545324},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4374","v":-98481.97052845986},10791181.033443285,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4374","v":592303.76597270987},-741944.48055377626,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4374","v":391716.3572530793},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4374","v":-115337.14297037799},12993469.410567401,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4374","v":1710359.4959370005},-8519.962950891575,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4374","v":471658.70814445254},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4374","v":-138875.40524465259},-169264.98464971269,344067.75351040118,254753.33304270892,-114910.43092277812,590389.99850340525,-237222.40048044518,641741.23298271175,-633418.71262566908,126738.49970163492,2034622.8358859089,{"$f":"BI4374*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":28360949.762583371},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4374:BI4374)+Monte_Carlo!BJ4374/(1+Analise_Fundamentalista!$C$10)^10","v":15047655.442940082},{"$f":"(BK4374+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":94.766451908413401},0.96299332646890723]
["Tent4363",2421642.0089687877,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4388","v":348440.11238895881},-284294.40975069726,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4388","v":87904.816292531512},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4388","v":-25882.73422027698},2939344.3760858555,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4388","v":160060.26322940565},-156825.74732310264,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4388","v":106697.24362369328},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4388","v":-31415.985098677989},3311068.938843301,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4388","v":132912.51245825255},-255023.96455379165,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4388","v":120190.72419579879},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4388","v":-35389.011675424845},3867787.7690077359,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4388","v":556254.90643255005},-270311.76033735176,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4388","v":140399.43642946091},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4388","v":-41339.274126771052},5057885.5916802306,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4388","v":655175.35671477299},-150373.74987481078,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4388","v":183599.59982467553},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4388","v":-54059.149949159597},5576859.0075177364,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4388","v":645932.04868535092},-309028.745099839,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4388","v":202438.16581045892},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4388","v":-59605.985914080527},6723024.9378211424,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4388","v":1028721.2244860517},-541589.46710387478,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4388","v":244043.61581955559},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4388","v":-71856.313599390327},8497284.2939730641,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4388","v":924437.64643467974},-157919.63344183561,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4388","v":308448.65264176333},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4388","v":-90819.762029439356},9826767.5940372739,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4388","v":463630.17416239221},-1001337.3547630692,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4388","v":356708.46347395942},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4388","v":-105029.40275189769},11803349.614863371,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4388","v":1630431.0389726232},-1740230.0134990225,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4388","v":428457.74713534897},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4388","v":-126155.29457246664},126167.78471051606,78515.774431318307,-37309.739575165164,385003.30839788821,634342.05671547807,479735.48348189029,659319.0596023422,984146.9036051681,-286028.11987861519,192503.47803648305,{"$f":"BI4388*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2683338.3433141666},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4388:BI4388)+Monte_Carlo!BJ4388/(1+Analise_Fundamentalista!$C$10)^10","v":3338618.6257256214},{"$f":"(BK4388+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":22.832133053962064},0.39876606669740988]
["Tent4366",2384511.6597529636,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4391","v":343282.34045301005},-84555.895125007533,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4391","v":86556.996707883474},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4391","v":-25485.881606761046},3209772.5835062815,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4391","v":274460.50457631145},-222710.68550818876,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4391","v":116513.69948528202},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4391","v":-34306.346841828206},3158534.8262228016,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4391","v":403260.75486955704},-108965.79811234192,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4391","v":114653.78558200298},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4391","v":-33758.712943465129},3827473.3882621708,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4391","v":132200.81493337278},-195792.12871653202,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4391","v":138936.03753719645},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4391","v":-40908.390289181516},5217181.6609024508,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4391","v":580582.76098068233},-495551.84477952681,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4391","v":189381.99526101194},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4391","v":-55761.721099950497},6902104.5648451122,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4391","v":371327.45214843727},-464683.5992289366,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4391","v":250544.14796137309},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4391","v":-73770.333249429968},6959619.6243737545,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4391","v":974486.11232997978},-661873.50967669592,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4391","v":252631.92589188242},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4391","v":-74385.059535945446},8605476.6789410915,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4391","v":801404.72712366201},-1268905.3528079605,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4391","v":312376.00098212156},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4391","v":-91976.132266829562},10652022.898211502,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4391","v":1691292.9685183188},-1014632.4906561341,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4391","v":386664.96226246702},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4391","v":-113849.80792438274},11539075.645966515,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4391","v":677089.57738133299},-370447.83967400045,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4391","v":418864.6881279737},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4391","v":-123330.70990100736},319797.56042912498,133957.17171157652,375190.02939575305,34436.333464855685,218651.19036221696,83417.667631443794,490859.46900922083,-247100.75696900644,949475.63220026914,602175.71593429893,{"$f":"BI4391*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":8393828.5399338696},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4391:BI4391)+Monte_Carlo!BJ4391/(1+Analise_Fundamentalista!$C$10)^10","v":5856268.0304393666},{"$f":"(BK4391+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":38.299280170293578},0.57250466186267346]
["Tent4382",2398483.0722853108,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4407","v":344828.61467869865},-144765.16266750297,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4407","v":87064.154432871132},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4407","v":-25635.209358723267},2857260.4580116426,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4407","v":380028.81346531515},-169845.89286253162,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4407","v":103717.62412908536},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4407","v":-30538.664575080635},3753025.9877215964,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4407","v":326007.60741421388},-285979.01766924042,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4407","v":136233.62114214784},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4407","v":-40112.689572706608},4615126.518672036,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4407","v":341242.63943551999},-111176.23558140517,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4407","v":167527.58966359869},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4407","v":-49326.899943648968},4511414.1135115512,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4407","v":698256.33264006127},-43551.454271037466,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4407","v":163762.863131302},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4407","v":-48218.412145628987},5715843.0210572081,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4407","v":932480.36336150381},-279944.38411764213,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4407","v":207483.24024034481},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4407","v":-61091.459931291422},6843519.9135289192,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4407","v":462091.95203616924},-550147.54354806547,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4407","v":248417.54419729943},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4407","v":-73144.175066763521},8874300.7998820171,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4407","v":1426515.3209979779},-315169.20859183063,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4407","v":322134.22902689193},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4407","v":-94849.349385026348},11815579.295700174,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4407","v":1094980.7732446289},-1331469.6283690648,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4407","v":428901.68056700146},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4407","v":-126286.00653464992},12527216.815505084,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4407","v":973954.72982928879},-770045.44999243179,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4407","v":454733.8907837221},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4407","v":-133892.05429813871},261492.39708534355,283361.88015678828,136149.52131441468,348267.09357406455,770249.32935469679,798927.75955291511,87217.77761863968,1338630.9920480128,66126.818907915687,524751.11632244033,{"$f":"BI4407*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":7314594.0296105091},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4407:BI4407)+Monte_Carlo!BJ4407/(1+Analise_Fundamentalista!$C$10)^10","v":6443620.2166790441},{"$f":"(BK4407+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":41.907670860696697},0.61226975028382746]
["Tent4385",2683274.2092954121,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4410","v":214231.34403141873},-292220.10457770654,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4410","v":97401.979961126897},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4410","v":-28679.083424428718},3050237.3472544039,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4410","v":171219.45610007652},-174724.77745739731,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4410","v":110722.62236365628},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4410","v":-32601.219451659257},3499726.6120249168,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4410","v":271506.96573179902},-373934.55334540614,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4410","v":127038.93629394798},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4410","v":-37405.402370453696},4320725.0982999792,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4410","v":690902.71694761922},-803411.56472483766,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4410","v":156840.91397899317},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4410","v":-46180.310278727033},4488937.3840840496,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4410","v":411548.03146274219},-255909.06889033376,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4410","v":162946.9651728656},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4410","v":-47978.178778451467},4930539.9047625177,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4410","v":686610.03302100883},-276745.7341629304,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4410","v":178976.99286101674},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4410","v":-52698.06744547718},6504186.562486466,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4410","v":987044.5518307829},-501600.39221815713,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4410","v":236099.85406191146},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4410","v":-69517.348762718771},7407464.6792096235,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4410","v":588398.20541345701},-575150.63697229535,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4410","v":268888.55553700071},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4410","v":-79171.668986579389},9444507.8560032099,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4410","v":1347378.729743469},-422869.91273198201,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4410","v":342832.5594702026},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4410","v":-100943.77524543503},10645691.429967504,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4410","v":358228.94374401966},-174631.1070560845,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4410","v":386435.13202711876},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4410","v":-113782.13660501489},-9265.8640095896335,74616.081554676231,-12794.053690112836,-1848.2440769523091,270607.74896682258,536143.22427361808,652026.66491181846,202964.45499158296,1166397.6012362544,456250.83211003907,{"$f":"BI4410*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":6359757.0519626606},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4410:BI4410)+Monte_Carlo!BJ4410/(1+Analise_Fundamentalista!$C$10)^10","v":4907168.5330965463},{"$f":"(BK4410+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":32.468499472253228},0.50684115429124299]
["Tent4398",2714119.743018799,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4423","v":93075.985333709323},-497056.14937262202,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4423","v":98521.662790115341},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4423","v":-29008.763347509084},2730508.0359620512,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4423","v":335554.8850110583},-167943.21891343291,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4423","v":99116.552486936474},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4423","v":-29183.922941290191},3613027.8611879889,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4423","v":350257.62074897211},-506938.52359082311,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4423","v":131151.73474083128},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4423","v":-38616.376621830321},3942915.7721312093,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4423","v":552530.1533171786},-41270.151435713167,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4423","v":143126.55847662341},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4423","v":-42142.249186727597},5238537.4712191885,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4423","v":299674.97840452066},-115161.08057812543,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4423","v":190157.20422076664},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4423","v":-55989.97397978972},5468418.2488643741,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4423","v":861198.40617569652},-373265.21206533047,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4423","v":198501.80158620852},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4423","v":-58446.96103572315},7614128.901192734,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4423","v":270495.72420285351},-382287.57019922882,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4423","v":276390.39949262328},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4423","v":-81380.515343975931},8143536.061381367,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4423","v":1309453.6503547593},-597335.48389008711,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4423","v":295607.7070004947},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4423","v":-87038.868135480807},10793573.547017166,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4423","v":1625775.7474997623},-706237.31871049025,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4423","v":391803.20471666416},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4423","v":-115362.71437718453},12231123.12707402,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4423","v":1284039.0882243321},-1591751.6054707577,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4423","v":443985.78631967941},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4423","v":-130727.37751536925},-334467.26459630643,237544.29564327165,-64145.544722850042,612244.31117136125,318681.12806737219,627988.03466085147,83218.038152272042,920687.0053296861,1195978.9191287516,5545.8915578845335,{"$f":"BI4423*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":77305.114779866897},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4423:BI4423)+Monte_Carlo!BJ4423/(1+Analise_Fundamentalista!$C$10)^10","v":2127182.8185239355},{"$f":"(BK4423+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":15.389692570827869},0.31992021278226046]
["Tent4403",2439307.136854941,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4428","v":82269.346131737388},-116274.66588234976,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4428","v":88546.05468196531},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4428","v":-26071.540744259943},3096423.3212882895,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4428","v":376828.38387867116},-194752.75972705393,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4428","v":112399.15818014108},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4428","v":-33094.85942247093},3738704.6647217101,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4428","v":382742.47649002244},-577097.49136980996,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4428","v":135713.76178114049},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4428","v":-39959.621945238978},4515804.4369630106,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4428","v":657953.55619320646},-509981.27948100615,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4428","v":163922.23044283525},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4428","v":-48265.336329556383},5549167.0027550738,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4428","v":652892.22693183145},-160964.22106221976,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4428","v":201432.95505576508},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4428","v":-59310.011200789253},5543091.2262386475,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4428","v":684515.98805034102},-217864.53872670254,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4428","v":201212.40634685894},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4428","v":-59245.072738302217},7635125.7964989645,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4428","v":772416.54043644469},-148558.68362995907,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4428","v":277152.57995438104},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4428","v":-81604.932106920009},8992786.0107021146,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4428","v":806892.06530017313},-904601.0138784406,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4428","v":326435.20359371399},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4428","v":-96115.730299022791},9482435.8738810997,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4428","v":1081459.7390812871},-1183826.4593652471,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4428","v":344209.33416751452},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4428","v":-101349.15341553597},11976693.942461343,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4428","v":1358653.2483541025},-677056.15724041476,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4428","v":434750.08977576293},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4428","v":-128008.01481071585},28469.194187092999,261379.92290928736,-98600.875043886001,263629.1708254792,634050.9497245875,608618.78293219523,819405.50465394673,132610.52471642371,140493.46046801854,988339.16607873491,{"$f":"BI4428*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":13776625.79184987},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4428:BI4428)+Monte_Carlo!BJ4428/(1+Analise_Fundamentalista!$C$10)^10","v":8839870.0711470135},{"$f":"(BK4428+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":56.629001383187813},0.75908236600629997]
["Tent4415",2300900.9818227142,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4440","v":237293.38257685289},-46264.828205113481,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4440","v":83521.956327706735},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4440","v":-24592.242932328172},2698618.9229188506,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4440","v":407852.80701580597},-38948.081132117935,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4440","v":97958.988068491322},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4440","v":-28843.08914572476},3994224.776933169,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4440","v":220544.41083806648},-578038.18116797623,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4440","v":144989.05864162077},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4440","v":-42690.644585171132},3774631.9631201746,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4440","v":427082.42405357299},-313119.31408036564,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4440","v":137017.91101290446},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4440","v":-40343.61624012488},4683964.322145774,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4440","v":726209.09360671742},-373478.2490906383,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4440","v":170026.37951194507},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4440","v":-50062.644766797763},6286293.7505944921,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4440","v":673293.78704500827},-444582.59646188724,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4440","v":228190.41594930479},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4440","v":-67188.490195753984},6345969.4875780726,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4440","v":879695.46726479568},-249835.55999373519,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4440","v":230356.62576778117},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4440","v":-67826.310003151084},7540270.0656497795,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4440","v":513451.18621156365},-1119164.8102115281,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4440","v":273709.34781531594},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4440","v":-80591.10526474152},10882033.692460133,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4440","v":1760331.7449938431},-1222389.3420726804,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4440","v":395014.27918827272},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4440","v":-116308.18460982322},10010052.756309921,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4440","v":557733.1957684973},-892479.9300588913,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4440","v":363361.65517572738},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4440","v":-106988.37155242794},249958.26776711797,438020.62480645458,-255195.35627346011,210637.40474598692,472694.5792612264,389713.11633667187,792390.22303569061,-412595.38144939003,816648.49749961239,-78373.450667094556,{"$f":"BI4440*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1092460.7046995785},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4440:BI4440)+Monte_Carlo!BJ4440/(1+Analise_Fundamentalista!$C$10)^10","v":1241698.0815686274},{"$f":"(BK4440+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":9.9497283446289195},0.266830441040808]
["Tent4422",2385423.7486957149,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4447","v":382135.22204097873},-43613.943818173233,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4447","v":86590.10523947404},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4447","v":-25495.630097910049},2751639.8253242453,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4447","v":104017.79566170831},-43355.126782480947,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4447","v":99883.629558996006},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4447","v":-29409.781464405856},3265574.7383742891,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4447","v":403837.63710725016},-402406.60072735703,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4447","v":118539.29953443562},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4447","v":-34902.765444585435},3932964.6984947273,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4447","v":580828.56442427973},-364821.34852019307,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4447","v":142765.33774429027},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4447","v":-42035.891189473848},5503520.6036200095,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4447","v":907923.40836490633},-384595.26119139412,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4447","v":199776.00563238931},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4447","v":-58822.138256501901},6354818.5077414028,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4447","v":492965.99934464949},-532717.90006069967,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4447","v":230677.84231793415},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4447","v":-67920.889150749732},7382810.8677460598,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4447","v":423631.73521719238},-689313.09147975559,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4447","v":267993.63020964479},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4447","v":-78908.166764836889},8785921.0952812713,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4447","v":943875.39309285977},-757869.68659754621,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4447","v":318926.0745316596},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4447","v":-93904.738911564258},10517136.879634337,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4447","v":1300798.7064317376},-455726.78122173384,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4447","v":381768.64371515799},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4447","v":-112408.13365711531},11911805.8469519,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4447","v":1658687.8961499035},-763058.73530226026,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4447","v":432394.67304025678},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4447","v":-127314.4848323331},399615.75336436945,131136.51697381752,85067.57046974331,316736.6624589031,664282.01454939961,123005.05245113424,-76595.892817755303,411027.04211540893,1114432.4352680466,1200709.3490555668,{"$f":"BI4447*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":16736889.475243578},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4447:BI4447)+Monte_Carlo!BJ4447/(1+Analise_Fundamentalista!$C$10)^10","v":10595420.541583164},{"$f":"(BK4447+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":67.414203383729358},0.84367432879105775]
["Tent4434",2585250.091403557,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4459","v":272311.12201673165},-27832.19129682882,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4459","v":93843.736404231269},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4459","v":-27631.392567904317},2880276.8271775134,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4459","v":277661.24740570236},-325160.31855006388,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4459","v":104553.11083428525},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4459","v":-30784.66566179357},3600452.1438126974,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4459","v":582939.47469093301},-231070.54528893516,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4459","v":130695.24029552203},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4459","v":-38481.966189054343},4543232.6949964324,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4459","v":649800.20553272287},-750884.44672998553,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4459","v":164917.86727714952},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4459","v":-48558.492093362504},4560490.4263163572,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4459","v":161417.20155172976},-580479.00387080386,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4459","v":165544.31730390218},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4459","v":-48742.94432508968},6898434.0336549748,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4459","v":863473.55822605966},-298840.18010353186,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4459","v":250410.90887451798},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4459","v":-73731.102271899144},7064978.5342285335,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4459","v":799610.58682773076},-1294555.951859259,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4459","v":256456.42000838052},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4459","v":-75511.145328729734},8383231.2629607543,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4459","v":599396.99843391369},-161868.97713457901,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4459","v":304308.56475857832},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4459","v":-89600.752663985841},11585095.341325833,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4459","v":507956.4861764352},-1601426.3375336078,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4459","v":420535.18808272202},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4459","v":-123822.57266993519},11094762.384442156,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4459","v":726313.07047085045},-1456875.7684861117,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4459","v":402736.2614298978},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4459","v":-118581.84858459979},310691.27455622976,26269.374028130169,444082.20350846549,15275.133986524357,-302260.42934026162,741313.18472514674,-314000.0903518775,652235.8333939272,-796757.23594438587,-446408.2851699632,{"$f":"BI4459*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-6222560.1354728211},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4459:BI4459)+Monte_Carlo!BJ4459/(1+Analise_Fundamentalista!$C$10)^10","v":-2458880.75354221},{"$f":"(BK4459+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-12.784730691278765},0.1023758039837304]
["Tent4439",2739017.9329422126,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4464","v":353819.31059922819},-183592.51929573689,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4464","v":99425.458975979418},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4464","v":-29274.877508878508},2930558.4999462189,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4464","v":427726.73905798484},-229233.83829960923,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4464","v":106378.31918103689},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4464","v":-31322.08084025652},3520242.125837001,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4464","v":302757.39493600238},-309652.70246560412,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4464","v":127783.6427642351},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4464","v":-37624.67408337575},4681010.5331597496,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4464","v":397497.38026321208},-415038.48888723424,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4464","v":169919.15793368465},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4464","v":-50031.074396369389},5305907.9579657391,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4464","v":805850.67144713853},-560622.89861427376,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4464","v":192602.73094976315},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4464","v":-56710.035985773087},6375117.2621882716,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4464","v":532110.3529497952},-429395.91534947103,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4464","v":231414.6804938539},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4464","v":-68137.844119487941},7214664.1275854884,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4464","v":557341.07198942557},-229341.37483163181,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4464","v":261889.95830055972},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4464","v":-77110.998822810929},7955260.2562159263,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4464","v":666711.10336225154},-99359.641832417052,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4464","v":288773.3565869733},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4464","v":-85026.558881198886},9484309.7172035035,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4464","v":1233085.4405770169},-703118.29929762741,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4464","v":344277.35406988108},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4464","v":-101369.18122662637},11008755.174594497,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4464","v":519855.09535243415},-1712403.0324027732,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4464","v":399614.22772157477},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4464","v":-117662.59555493233},240377.37277059219,273549.13909915596,83263.66115125762,102346.97491329309,381120.46779685485,265991.27397469012,512778.65663554252,771098.25923560886,772875.31412264414,-910596.30488369672,{"$f":"BI4464*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-12692954.979813628},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4464:BI4464)+Monte_Carlo!BJ4464/(1+Analise_Fundamentalista!$C$10)^10","v":-4302353.8300641309},{"$f":"(BK4464+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-24.110084104734973},5.5940891730153715E-2]
["Tent4452",2199558.7148439689,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4477","v":119795.49844772296},-69369.220761393066,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4477","v":79843.265039546925},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4477","v":-23509.087390849862},3126449.0050872499,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4477","v":343173.94710706209},-203255.68404490984,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4477","v":113489.08072386553},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4477","v":-33415.776713578503},3672724.6205257461,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4477","v":379286.21633956279},-82701.229541927023,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4477","v":133318.70766391815},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4477","v":-39254.421118097118},4071419.5781655549,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4477","v":382724.27667597594},-212911.42590558814,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4477","v":147791.20478706239},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4477","v":-43515.709774858595},4547740.8871913217,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4477","v":549793.74698854203},-280870.98283035925,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4477","v":165081.51318568407},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4477","v":-48606.676069343303},5736623.6293432219,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4477","v":442979.30782242236},-279622.26245911815,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4477","v":208237.56955370479},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4477","v":-61313.56499851877},7318339.2328054318,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4477","v":976086.04671301821},-534879.1449539247,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4477","v":265653.33085716184},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4477","v":-78219.087955609604},7926320.417686468,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4477","v":1282087.9211384272},-602368.20200774434,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4477","v":287722.84987291496},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4477","v":-84717.247204963685},9843967.7726355959,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4477","v":738656.3972620609},-1667736.7920416677,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4477","v":357332.82435566053},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4477","v":-105213.23985480261},12458226.334004501,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4477","v":733966.0214645128},-2137227.8438619007,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4477","v":452229.55877272243},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4477","v":-133154.6776380894},106760.45533502696,219991.5670724393,390649.27334345679,274088.34578259155,385397.60127452359,310281.04991849023,628641.14466064563,882725.32179863413,-676960.81027874886,-1084186.9412627551,{"$f":"BI4477*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-15112664.043708859},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4477:BI4477)+Monte_Carlo!BJ4477/(1+Analise_Fundamentalista!$C$10)^10","v":-5911253.9415233498},{"$f":"(BK4477+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-33.994341488956159},3.0705574395500743E-2]
["Tent4455",2926671.4091339493,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4480","v":234472.93131511472},-314744.54964543664,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4480","v":106237.21905042326},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4480","v":-31280.535253414437},3106839.5225632139,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4480","v":288605.15466412844},-291380.49401428073,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4480","v":112777.26289427599},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4480","v":-33206.188747030581},3600303.0181545271,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4480","v":248064.4154665138},-22332.749432579232,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4480","v":130689.82708269477},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4480","v":-38480.372320199429},3412819.8956281864,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4480","v":473367.69655453274},-376683.73053611425,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4480","v":123884.25079082737},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4480","v":-36476.535331426974},5349439.1763923215,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4480","v":679757.98345034523},-585743.04747668852,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4480","v":194182.90000225173},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4480","v":-57175.301682621423},6411711.2184833921,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4480","v":454575.96338119463},-937849.33784749696,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4480","v":232743.02919016237},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4480","v":-68528.963715756574},7324230.6860267129,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4480","v":722476.50013193674},-809191.41431068582,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4480","v":265867.18869048107},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4480","v":-78282.056353635751},9141664.0920159202,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4480","v":885912.56744374521},-1298893.7061919677,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4480","v":331839.4294617016},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4480","v":-97706.95302954971},11083167.403261462,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4480","v":1409859.5847770961},-711247.17588833545,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4480","v":402315.36738906545},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4480","v":-118457.92035116251},11787657.55660435,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4480","v":404954.58194164495},-12191.177150006562,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4480","v":427888.13053082931},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4480","v":-125987.57639951493},-5314.934533313095,76795.734797093115,317941.12079642987,184091.6814778189,231022.53429328703,-319059.30899189657,100870.21815809624,-178848.66231607061,982469.85592666361,694663.95892295276,{"$f":"BI4480*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":9683037.7077296749},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4480:BI4480)+Monte_Carlo!BJ4480/(1+Analise_Fundamentalista!$C$10)^10","v":5800802.9224752923},{"$f":"(BK4480+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":37.958530984526355},0.56870436549986636]
["Tent4462",2231162.2597028972,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4487","v":221807.85856394135},-125501.18389611386,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4487","v":80990.463425901267},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4487","v":-23846.869007196434},3358170.2891243906,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4487","v":522616.91617995559},-318227.9187255514,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4487","v":121900.48787195522},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4487","v":-35892.435272400166},3955324.8229941311,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4487","v":599132.87837337807},-25814.915565933639,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4487","v":143577.00298181034},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4487","v":-42274.878272373368},4177707.2229932472,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4487","v":370506.93354887818},-438187.35159088206,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4487","v":151649.41168062497},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4487","v":-44651.721973104948},5348747.0881495895,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4487","v":746211.39642380655},-400205.62360932358,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4487","v":194157.77742442634},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4487","v":-57167.904579343041},5989706.9572213488,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4487","v":331969.89636644191},-493355.89907107328,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4487","v":217424.41193644938},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4487","v":-64018.543061664517},7712288.1533347322,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4487","v":724326.79608931532},-371490.62874757661,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4487","v":279953.54837879125},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4487","v":-82429.650527889593},8481859.3140410259,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4487","v":870072.39892980398},-74619.665980342616,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4487","v":307888.7308935363},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4487","v":-90654.898414398238},10108321.384032894,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4487","v":1201271.1886226451},-958501.0746666356,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4487","v":366928.77435986541},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4487","v":-108038.67575268756},11976855.557724774,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4487","v":934736.78200971417},-116467.5418024557,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4487","v":434755.95635719376},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4487","v":-128009.74216962926},153450.26908653232,290397.05005395925,674620.08751688141,39317.271665516142,482995.64565956627,-7980.133829846498,550360.06519264029,1012686.5654285994,501660.21256318729,1125015.4543948229,{"$f":"BI4487*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":15681779.55219344},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4487:BI4487)+Monte_Carlo!BJ4487/(1+Analise_Fundamentalista!$C$10)^10","v":10414280.801854337},{"$f":"(BK4487+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":66.301373695149948},0.83597961124713693]
["Tent4474",2524518.9724441837,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4499","v":161372.13389485673},-521693.02323799627,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4499","v":91639.216563729788},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4499","v":-26982.292740141234},3383575.9290416152,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4499","v":195758.33559850216},-632189.64666608372,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4499","v":122822.70432733826},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4499","v":-36163.973106331941},3899169.0302278614,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4499","v":223977.67126898986},-166901.04512498941,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4499","v":141538.56599211571},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4499","v":-41674.679954985717},4892567.6067946954,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4499","v":359510.29654737108},-124644.93084319674,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4499","v":177598.61081086058},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4499","v":-52292.216005671333},5935745.6301534809,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4499","v":923899.78068951552},-1037503.700961326,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4499","v":215465.63333695606},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4499","v":-63441.799397035989},6215668.6642618896,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4499","v":556383.20081433665},-985313.64235222188,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4499","v":225626.74831522899},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4499","v":-66433.642727771192},6638726.1096919477,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4499","v":494070.74154065066},-810638.22610665078,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4499","v":240983.59581126046},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4499","v":-70955.31991185603},7144825.5841021035,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4499","v":1139528.6246801722},-447237.81394054933,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4499","v":259354.84191576461},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4499","v":-76364.557997694326},10631038.114944786,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4499","v":459868.12441517739},-1131772.1278801488,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4499","v":385903.2214637993},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4499","v":-113625.5206160395},11207778.656197643,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4499","v":1157424.8906581886},-802701.54858372931,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4499","v":406838.71528969164},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4499","v":-119789.77697103354},-295663.96551955095,-349772.57984657522,156940.51218113044,360171.76050936361,38419.913668109577,-269737.33595042746,-146539.20866659569,875281.09465769317,-399626.30261721165,641772.28039311734,{"$f":"BI4499*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":8945771.7087514307},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4499:BI4499)+Monte_Carlo!BJ4499/(1+Analise_Fundamentalista!$C$10)^10","v":4416103.9855166441},{"$f":"(BK4499+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":29.451650666056274},0.47267978330822702]
["Tent4480",2740807.0112019936,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4505","v":441237.63528190542},-214610.59056031361,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4505","v":99490.40193417744},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4505","v":-29293.999343123902},2634507.92235866,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4505","v":292085.14028054971},-497559.19188623934,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4505","v":95631.779626573931},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4505","v":-28157.864830177783},3724753.1714897971,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4505","v":235570.08352181086},-893005.45999303786,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4505","v":135207.32712027166},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4505","v":-39810.50709260584},4548173.4801204782,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4505","v":692857.51267283526},-834709.82983985427,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4505","v":165097.21616813407},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4505","v":-48611.299662661171},4713161.1639943449,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4505","v":371751.47712512908},-530599.87432803377,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4505","v":171086.21536279141},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4505","v":-50374.703318325708},4780198.6231155591,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4505","v":262305.39545395615},-382082.76309439854,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4505","v":173519.65329744213},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4505","v":-51091.205894185769},7399075.0857085958,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4505","v":873382.23333374655},-561955.45337140292,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4505","v":268584.01602507225},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4505","v":-79082.00023372531},8472005.3095125202,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4505","v":865861.60192410939},-644103.3478493162,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4505","v":307531.03373821115},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4505","v":-90549.577900766526},11499651.807027658,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4505","v":475334.70580516936},-85405.09004968025,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4505","v":417433.61561327847},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4505","v":-122909.34425677989},12491449.243248066,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4505","v":1567756.8897178222},-585984.8301149935,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4505","v":453435.53955887613},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4505","v":-133509.7671710554},296823.44731264532,-138000.13680929347,-562038.55644356122,-25366.400661546111,-38136.885158438985,2651.0797628139699,500928.79575369053,438739.70991223783,684453.88711198769,1301697.8319906495,{"$f":"BI4505*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":18144584.916681152},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4505:BI4505)+Monte_Carlo!BJ4505/(1+Analise_Fundamentalista!$C$10)^10","v":9790250.5381146539},{"$f":"(BK4505+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":62.467651701836004},0.80762640813751974]
["Tent4492",2622331.6791589982,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4517","v":104046.72984345062},-225821.55121224892,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4517","v":95189.785963747097},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4517","v":-28027.724014412655},2801578.6819334077,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4517","v":208783.42844381687},-286568.76432300295,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4517","v":101696.3937907979},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4517","v":-29943.532591984738},3570515.679855051,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4517","v":468616.87978728063},-448789.71268829034,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4517","v":129608.55640298191},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4517","v":-38162.002487879283},4533219.1037170002,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4517","v":304643.47176849021},-587203.8003379436,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4517","v":164554.37717473682},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4517","v":-48451.465901747011},5191626.6045919787,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4517","v":752777.75914762088},-409310.22115040169,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4517","v":188454.35503921303},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4517","v":-55488.586289760358},6025256.4603105811,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4517","v":234852.18571802124},-801889.6831306729,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4517","v":218714.84732152123},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4517","v":-64398.499445272733},5982025.9686513701,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4517","v":314585.50285475329},-404607.46824042907,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4517","v":217145.59455275341},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4517","v":-63936.447943984262},8179754.0840757731,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4517","v":295037.84855092876},-609961.47896346892,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4517","v":296922.40942952392},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4517","v":-87425.969718584922},9672548.5889640544,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4517","v":990559.28780418949},-1730440.8153750359,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4517","v":351110.36381283269},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4517","v":-103381.09573325398},11214405.332085367,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4517","v":995475.81616341101},-531387.6013599023,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4517","v":407079.26146636979},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4517","v":-119860.60349705625},-54612.759419463851,-6032.4746803729213,111273.72101409294,-166457.41729646357,476433.30674667185,-412721.14953640313,63187.181223093365,-105427.19070160117,-492152.25949126767,751306.87277282216,{"$f":"BI4517*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":10472592.806477502},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4517:BI4517)+Monte_Carlo!BJ4517/(1+Analise_Fundamentalista!$C$10)^10","v":5032773.2130943239},{"$f":"(BK4517+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":33.240150227274164},0.51558089188819056]
["Tent4504",2635419.8035390433,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4529","v":92706.405671524291},-317209.94558371417,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4529","v":95664.880616458206},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4529","v":-28167.611100743343},3193121.8211143939,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4529","v":115843.79688946428},-325302.08506983239,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4529","v":115909.28223295133},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4529","v":-34128.381950255432},3588507.2351282663,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4529","v":209779.43480086623},-556176.06809293712,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4529","v":130261.64400026156},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4529","v":-38354.297898027187},4107066.7817475982,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4529","v":378110.57992995094},-45132.912332558597,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4529","v":149085.18666820606},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4529","v":-43896.710390388478},4569856.4868654516,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4529","v":464404.86126819288},-538489.00064232072,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4529","v":165884.30225167878},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4529","v":-48843.049648248678},5722812.8380328622,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4529","v":682966.09554163518},-388730.90587480064,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4529","v":207736.2423267673},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4529","v":-61165.953981062907},6864578.3577338243,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4529","v":373272.07172934082},-657754.7214485337,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4529","v":249181.958864035},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4529","v":-73369.249670040736},9127771.7307579704,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4529","v":654487.37486738502},-754073.2210112121,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4529","v":331335.14127223071},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4529","v":-97558.470184934413},8989546.9420140311,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4529","v":739587.70472210879},-1266674.7044486492,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4529","v":326317.62645517313},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4529","v":-96081.1108327002},13882291.059120618,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4529","v":1730216.5732068459},-533237.45936718769,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4529","v":503922.64453287295},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4529","v":-148375.21339694332},-157006.27039647501,-127677.38789767222,-254489.2871898365,438166.14387520991,42957.113229302253,440805.47801253892,-108669.94052519862,134190.82494346923,-296850.48410406749,1552526.5449755879,{"$f":"BI4529*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":21640928.515361857},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4529:BI4529)+Monte_Carlo!BJ4529/(1+Analise_Fundamentalista!$C$10)^10","v":11052092.545336032},{"$f":"(BK4529+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":70.219762034084269},0.86200188972731473]
["Tent4507",2247186.6373528996,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4532","v":356887.55991460395},-155238.36186067242,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4532","v":81572.143116090258},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4532","v":-24018.139040597027},2811749.2208067547,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4532","v":436793.05684957874},-251258.31510677864,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4532","v":102065.58103975809},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4532","v":-30052.236254029289},3695684.706974355,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4532","v":438193.12911783595},-68470.285478551406,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4532","v":134152.15132481046},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4532","v":-39499.820649911897},4316217.064067102,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4532","v":661491.64522394631},-123965.82938253514,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4532","v":156677.2738044282},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4532","v":-46132.127991058864},4992498.4585910095,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4532","v":197728.8321634155},-833727.96197306842,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4532","v":181226.06818754022},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4532","v":-53360.286210875318},5113592.3653786657,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4532","v":444000.14240495273},-1122585.4778163591,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4532","v":185621.73756843552},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4532","v":-54654.549109136882},7476545.6820552154,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4532","v":406714.44732609316},-104471.6767514517,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4532","v":271396.17344334495},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4532","v":-79910.013147153324},8340983.5524184601,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4532","v":700743.92862794164},-417175.19132630952,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4532","v":302774.98662430164},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4532","v":-89149.205218355331},9856112.0395215508,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4532","v":962020.30155624996},-2111574.108744767,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4532","v":357773.65728871321},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4532","v":-105343.03890476339},12695649.422089808,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4532","v":595512.16080541769},-2058565.6495887081,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4532","v":460847.93955090846},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4532","v":-135692.27760699901},259203.20212942478,257548.08652852892,464375.17431418312,648070.96165478043,-508133.34783298802,-547618.14695210778,493728.93087083311,497194.51870757836,-897123.18880456721,-1137897.8268393809,{"$f":"BI4532*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-15861349.107434332},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4532:BI4532)+Monte_Carlo!BJ4532/(1+Analise_Fundamentalista!$C$10)^10","v":-7351866.4156195577},{"$f":"(BK4532+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-42.844725912120836},1.6923424672654581E-2]
["Tent4523",2346764.2816486643,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4548","v":173567.16287039215},-167799.89033025448,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4548","v":85186.779175525691},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4548","v":-25082.434131301234},2731069.9800978145,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4548","v":286084.87355720619},-215250.54580557824,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4548","v":99136.950876061703},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4548","v":-29189.929052292038},3471919.1512697362,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4548","v":338288.10906721163},-171725.3856389104,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4548","v":126029.53452432521},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4548","v":-37108.193652814371},3959202.0473507703,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4548","v":190165.22256496086},-505678.23525535961,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4548","v":143717.74496329771},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4548","v":-42316.318405623286},4712768.8845119169,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4548","v":449468.66292485921},-122662.4021699482,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4548","v":171071.9757453292},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4548","v":-50370.510598862566},6627673.8198431609,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4548","v":262531.16208757565},-944202.70428323036,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4548","v":240582.40128904322},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4548","v":-70837.192013668697},6793819.7422813885,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4548","v":823747.4464872852},-135636.78983774185,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4548","v":246613.44416639439},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4548","v":-72612.975030450194},8263319.5460066423,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4548","v":676374.85389880626},-630526.66595928243,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4548","v":299955.80848364823},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4548","v":-88319.125120225974},8240157.7633625586,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4548","v":770296.09247877169},-138756.53629726529,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4548","v":299115.04331654462},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4548","v":-88071.569840781551},11754313.813425317,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4548","v":486663.99579337228},-336129.82319277985,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4548","v":426677.76351216895},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4548","v":-125631.19538224823},65871.617584362131,140781.34957539759,255484.06429981207,-214111.5861327243,447507.72590137762,-511926.33292028017,862111.12578548759,257484.87130294609,842583.02965726948,451580.74073051312,{"$f":"BI4548*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":6294659.8631051797},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4548:BI4548)+Monte_Carlo!BJ4548/(1+Analise_Fundamentalista!$C$10)^10","v":4498295.653774309},{"$f":"(BK4548+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":29.956594135269203},0.47839034993894808]
["Tent4529",2504616.1390883341,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4554","v":397645.57674025802},-314000.10121202731,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4554","v":90916.750194478183},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4554","v":-26769.569412716268},2855991.1115460168,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4554","v":122971.34133509119},-413051.55492101627,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4554","v":103671.5472657591},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4554","v":-30525.097682417905},3473275.6921482617,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4554","v":336719.75834798388},-18452.316443307554,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4554","v":126078.77651644396},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4554","v":-37122.692487443019},4458359.8994903648,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4554","v":514794.10652551928},-428235.48244657053,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4554","v":161837.01243999237},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4554","v":-47651.363789311115},4933311.8772955202,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4554","v":563569.16920269025},-410482.99500207172,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4554","v":179077.6145612429},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4554","v":-52727.694544805607},5539627.4560969984,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4554","v":899766.55198405671},-136655.10042803964,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4554","v":201086.67261873005},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4554","v":-59208.051642019447},6807055.2318890141,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4554","v":741780.73143538041},-180419.8001926117,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4554","v":247093.88812887564},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4554","v":-72754.437169990502},8800871.4080829453,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4554","v":1044509.2320336431},-154237.36159506431,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4554","v":319468.76601763471},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4554","v":-94064.529240325748},8768167.4455547109,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4554","v":1284020.993103585},-750810.64399105078,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4554","v":318281.62282824708},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4554","v":-93714.986257947166},12201980.566845912,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4554","v":694863.25362453831},-2188158.3956974219,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4554","v":442927.92087397847},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4554","v":-130415.89913083143},147792.65630999266,-216933.76400258386,407223.52593367727,200744.27272963,279436.09421705577,904990.07253272773,735700.38220165379,1115676.1072158876,757776.98568283406,-1180783.1203297365,{"$f":"BI4554*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-16459134.423111297},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4554:BI4554)+Monte_Carlo!BJ4554/(1+Analise_Fundamentalista!$C$10)^10","v":-5742697.53686966},{"$f":"(BK4554+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-32.958817359465641},3.280252403425786E-2]
["Tent4532",2434460.1626048917,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4557","v":276891.60874429008},-141063.4205959918,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4557","v":88370.111095156361},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4557","v":-26019.73583427658},2790950.5228694002,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4557","v":387793.72215448302},-58622.270872803972,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4557","v":101310.59507794553},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4557","v":-29829.937842931937},3351021.733903015,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4557","v":500088.73609231121},-109423.23787452324,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4557","v":121640.99764542103},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4557","v":-35816.030851693642},3624502.5333637376,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4557","v":302472.46321130276},-620318.85266376683,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4557","v":131568.26160396403},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4557","v":-38739.018981472975},5175628.7017223043,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4557","v":652549.79522115178},-578416.0235364422,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4557","v":187873.63637492817},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4557","v":-55317.599221265489},5949078.1630273536,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4557","v":416976.92845274199},-277630.19183988968,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4557","v":215949.59993839893},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4557","v":-63584.298743999534},7360543.3640920911,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4557","v":1032390.1568664993},-557313.81973806256,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4557","v":267185.32707865105},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4557","v":-78670.16962211713},7378404.2843974242,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4557","v":804692.49770999595},-387389.81224205496,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4557","v":267833.67266913923},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4557","v":-78861.068793621569},11141726.681321943,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4557","v":1531200.454396622},-2581892.8188786516,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4557","v":404441.05011221988},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4557","v":-119083.8073421204},12908923.436442673,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4557","v":1217163.105683702},-1273201.4245512683,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4557","v":468589.71681700519},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4557","v":-137971.77003781352},198178.56340917805,400652.10851669265,476490.46501151531,-225017.146829973,206689.80883837226,291712.03780725168,663591.49458497064,606275.2893434586,-765335.12171193014,274579.62791162537,{"$f":"BI4557*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3827411.5947586438},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4557:BI4557)+Monte_Carlo!BJ4557/(1+Analise_Fundamentalista!$C$10)^10","v":3357437.8035315},{"$f":"(BK4557+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":22.947748433604257},0.40003419821077058]
["Tent4544",2494056.6913954238,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4569","v":282680.11292686872},-88676.159517344378,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4569","v":90533.445682020072},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4569","v":-26656.709057165659},3244667.656489477,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4569","v":389723.92502853175},-302384.53361130279,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4569","v":117780.37927062671},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4569","v":-34679.308615813046},3405647.2093257899,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4569","v":119327.52914484822},-529803.50781692832,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4569","v":123623.88461391065},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4569","v":-36399.872995490121},3631256.0479676113,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4569","v":255118.84000317831},-350371.82737312734,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4569","v":131813.411984732},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4569","v":-38811.201171448804},4669451.9509895314,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4569","v":749160.5553907092},-933703.28062178509,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4569","v":169499.58516507884},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4569","v":-49907.535198929392},6287112.9126703152,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4569","v":783555.34512024675},-1025498.5753509265,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4569","v":228220.15126588847},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4569","v":-67197.245475937161},7395426.9853455946,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4569","v":269808.83851146413},-219462.49588765553,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4569","v":268451.59116993728},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4569","v":-79043.008998953723},9831967.9617812261,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4569","v":425396.98611100414},-41056.430000392043,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4569","v":356897.23512951075},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4569","v":-105084.98476429503},10916288.78893047,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4569","v":973360.92510322179},-1327892.3305579589,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4569","v":396257.72803461569},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4569","v":-116674.30625552809},13084470.234091045,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4569","v":1013726.8956503064},-511665.94086288498,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4569","v":474962.00840299134},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4569","v":-139848.03048007781},257880.69003437879,170440.46207204263,-323251.96705365961,-2250.7765566658345,-64950.675264926445,-80920.324440728422,239754.92479479214,636152.80647582782,-74947.983675649535,837174.93271033489,{"$f":"BI4569*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":11669522.129763076},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4569:BI4569)+Monte_Carlo!BJ4569/(1+Analise_Fundamentalista!$C$10)^10","v":6424900.1746656559},{"$f":"(BK4569+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":41.792664520535567},0.61101801146641455]
["Tent4556",2580262.6892213607,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4581","v":323585.92824628646},-573116.01498170593,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4581","v":93662.695329217211},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4581","v":-27578.086751167852},3326984.9569623256,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4581","v":431238.53094848729},-532628.63439398876,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4581","v":120768.47047030169},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4581","v":-35559.123552115998},3522296.2591460831,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4581","v":382466.00384090265},-143070.05741502834,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4581","v":127858.2071344048},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4581","v":-37646.628850552355},4181080.786304736,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4581","v":477948.72604778939},-345083.19361588469,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4581","v":151771.87093019584},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4581","v":-44687.778930426946},5411788.5695372326,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4581","v":378903.02266549907},-482344.34551381855,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4581","v":196446.16266868034},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4581","v":-57841.697774854925},5914045.4095515534,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4581","v":903307.62608961458},-1061598.6658372041,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4581","v":214677.92239600976},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4581","v":-63209.865428150042},7489296.2187648229,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4581","v":1234320.9534862293},-406377.01382108888,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4581","v":271859.01377355814},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4581","v":-80046.292065176065},9606551.0074692443,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4581","v":756148.78057461116},-1615860.1248069466,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4581","v":348714.67309737345},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4581","v":-102675.70746583678},10417956.95264877,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4581","v":709336.41739672516},-213927.26818761203,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4581","v":378168.44466456195},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4581","v":-111348.0894058814},12286671.618405627,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4581","v":1400941.7902960936},-1695092.311225296,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4581","v":446002.17846506985},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4581","v":-131321.08493874088},-183445.47815737012,-16180.756527315782,329607.52470972674,239949.62443167358,35163.142045505927,-6822.9827797297839,1019756.6613735225,-613672.37860079878,762229.50446779362,20530.572597126535,{"$f":"BI4581*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":286179.10295430641},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4581:BI4581)+Monte_Carlo!BJ4581/(1+Analise_Fundamentalista!$C$10)^10","v":1080466.4699384337},{"$f":"(BK4581+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":8.9592039879737158},0.25766522192679309]
["Tent4563",2190575.3705078834,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4588","v":292257.40224913013},-94410.632727480755,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4588","v":79517.172565667017},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4588","v":-23413.072574044156},2713710.5149067394,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4588","v":393682.84414928401},-539296.82716977957,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4588","v":98506.807942916988},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4588","v":-29004.389479521713},3888170.5324106938,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4588","v":256332.63868839177},-313078.86376025894,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4588","v":141139.32410312831},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4588","v":-41557.126991017576},4029533.1476467163,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4588","v":586453.4571969636},-687231.82150721177,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4588","v":146270.74099998252},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4588","v":-43068.023723600811},5428596.4721575538,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4588","v":847272.33541004744},-320608.46058429132,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4588","v":197056.28406012882},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4588","v":-58021.342195752346},5827107.1364822323,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4588","v":457024.78341084579},-595059.36229637975,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4588","v":211522.09139595088},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4588","v":-62280.66110848212},7405527.7356836218,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4588","v":796873.57737327833},-399981.32970190787,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4588","v":268818.24511779274},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4588","v":-79150.966754665045},7354366.9124004273,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4588","v":785409.95612096298},-17783.973709586993,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4588","v":266961.12389366969},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4588","v":-78604.155134026965},10457209.065058546,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4588","v":1194666.7405686507},-896709.06913307891,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4588","v":379593.28356217605},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4588","v":-111767.6196210511},11538927.363865469,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4588","v":1042724.0147041077},-2116255.1024897774,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4588","v":418859.30553599534},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4588","v":-123329.12504816917},253950.86951327225,-76111.564557100297,42835.972040243563,2424.3529661335342,665698.8166901326,11206.851401934793,586559.52603449824,955982.95117101865,565783.33537669666,-778000.90729784337,{"$f":"BI4588*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-10844685.441422863},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4588:BI4588)+Monte_Carlo!BJ4588/(1+Analise_Fundamentalista!$C$10)^10","v":-3683761.1950218137},{"$f":"(BK4588+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-20.309768114206285},6.9189396556257735E-2]
["Tent4570",2481088.3303136532,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4595","v":186992.78303186613},-79161.583297896563,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4595","v":90062.698398034147},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4595","v":-26518.102012066127},2949753.0815773671,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4595","v":342691.17828005785},-565448.9052528817,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4595","v":107075.07624333141},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4595","v":-31527.234307609848},3518534.5662073772,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4595","v":469999.65490798361},-261704.65946534122,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4595","v":127721.6589057644},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4595","v":-37606.423527804305},3626774.5537192356,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4595","v":133797.61611265686},-282638.48994631018,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4595","v":131650.7352029614},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4595","v":-38763.302545594604},4782411.2979979441,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4595","v":693620.16124556621},-746481.62361197779,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4595","v":173599.97267509199},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4595","v":-51114.855168390852},6206659.5766223567,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4595","v":489158.84360560286},-162701.00170350517,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4595","v":225299.72136781752},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4595","v":-66337.352764152456},6423481.3526468389,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4595","v":349319.31456078804},-1075259.7408002492,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4595","v":233170.28122722823},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4595","v":-68654.764000506024},8939711.0614010096,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4595","v":926898.03088734718},-780007.94253558479,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4595","v":324508.60021849594},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4595","v":-95548.460322111481},10423838.797914198,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4595","v":580389.99657856359},-1656658.7885252126,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4595","v":378381.95373221254},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4595","v":-111410.95511318497},12933637.390962277,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4595","v":1150781.6492561041},-1208704.7623785781,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4595","v":469486.82531770918},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4595","v":-138235.9150741128},171375.79611993762,-147209.88503710227,298410.2308206025,-55953.44117628652,69623.655140289571,485420.21050576272,-561424.90901273896,375850.22824814683,-809297.79332762153,273327.79712112248,{"$f":"BI4595*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3809962.1149167209},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4595:BI4595)+Monte_Carlo!BJ4595/(1+Analise_Fundamentalista!$C$10)^10","v":1987135.3709971188},{"$f":"(BK4595+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":14.529312857072497},0.31123301423166549]
["Tent4577",2845969.3475483065,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4602","v":232123.82810914979},-392303.67773370066,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4602","v":103307.76049633442},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4602","v":-30417.984140032037},3002628.3137111631,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4602","v":392668.42473013204},-335180.4162152186,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4602","v":108994.42995041612},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4602","v":-32092.369688927942},3496150.4407846085,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4602","v":386908.10766829754},-350792.48894584656,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4602","v":126909.12244254234},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4602","v":-37367.179920811555},4658691.1754727643,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4602","v":300602.2090192131},-269239.12872811855,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4602","v":169108.97251817922},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4602","v":-49792.523032939112},5262086.8237194242,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4602","v":303218.40251625841},-447210.328651032,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4602","v":191012.03804743238},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4602","v":-56241.671641775181},6059598.4210977759,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4602","v":475912.33637006866},-590103.72310361301,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4602","v":219961.44931427785},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4602","v":-64765.549504846422},6722061.3750854339,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4602","v":460724.62563178741},-552326.32373847975,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4602","v":244008.63880604366},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4602","v":-71846.014951571808},8359996.4145577,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4602","v":376695.54377240571},-1041748.7115404326,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4602","v":303465.14732821874},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4602","v":-89352.416450938079},11482035.343353219,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4602","v":1853974.9325724558},-208208.6458427363,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4602","v":416794.14371888188},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4602","v":-122721.05786040175},11636058.355564095,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4602","v":1079953.9253914615},-1743345.5979688591,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4602","v":422385.12890293263},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4602","v":-124367.27008916886},-87290.073268248496,134390.0687764016,125657.56124418176,150679.52977633465,-9221.559729116394,41004.51307588708,80560.925747779504,-450940.43689074629,1939839.3725881998,-365373.81376363389,{"$f":"BI4602*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-5093007.0153282108},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4602:BI4602)+Monte_Carlo!BJ4602/(1+Analise_Fundamentalista!$C$10)^10","v":-1533812.294123217},{"$f":"(BK4602+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-7.1015843692679237},0.13420804666939123]
["Tent4593",2528733.9181922572,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4618","v":172037.82499664839},-35612.313739874582,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4618","v":91792.217721743698},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4618","v":-27027.342470921518},2916409.2943706764,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4618","v":236980.33271793037},-651834.56907340745,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4618","v":105864.70762648141},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4618","v":-31170.852819771455},3406052.320618262,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4618","v":177340.20545754733},-180507.9880606661,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4618","v":123638.59002189866},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4618","v":-36404.202862528211},3833801.1905199462,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4618","v":350982.69911030913},-71542.869645278479,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4618","v":139165.73469843873},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4618","v":-40976.022426148869},5676058.1143262908,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4618","v":369261.83134758781},-663831.9715991182,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4618","v":206039.0610823833},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4618","v":-60666.235161040044},5341798.467723323,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4618","v":186885.15909643972},-392601.43150989985,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4618","v":193905.54476584375},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4618","v":-57093.63708025583},6569727.8449434312,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4618","v":712359.60694920202},-1154860.4287626555,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4618","v":238478.98127089551},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4618","v":-70217.860063731467},7530007.5050826063,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4618","v":595128.91176762467},-1185543.3462296086,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4618","v":273336.82020883769},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4618","v":-80481.418066305137},10434627.663601829,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4618","v":881993.11408343597},-1442645.4300489076,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4618","v":378773.58604316664},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4618","v":-111526.26750952473},13874059.055161973,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4618","v":2278234.3705420676},-1215438.0964373085,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4618","v":503623.82547001226},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4618","v":-148287.22897572303},201190.38650759601,-340160.38154876709,84066.604556251681,377629.54173732048,-149197.31433018713,-68904.36472787222,-274239.70060628944,-397559.03231945145,-293404.99743182975,1418132.8705990482,{"$f":"BI4618*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":19767592.494466163},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4618:BI4618)+Monte_Carlo!BJ4618/(1+Analise_Fundamentalista!$C$10)^10","v":9625455.1872032471},{"$f":"(BK4618+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":61.455233558204917},0.79966580616012828]
["Tent4596",2474036.7299344586,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4621","v":325318.63014782022},-146490.52634058174,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4621","v":89806.727600696759},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4621","v":-26442.733853698235},2976368.8593379194,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4621","v":207798.89860560873},-43043.248501174821,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4621","v":108041.2203083332},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4621","v":-31811.706206962008},3386351.5061063454,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4621","v":370529.67801482597},-334202.73827688023,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4621","v":122923.45687089227},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4621","v":-36193.638731229526},4576771.1606892357,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4621","v":258138.07410084739},-680297.88226334634,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4621","v":166135.30265964632},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4621","v":-48916.954322902515},4841017.0098720174,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4621","v":373623.66745517723},-419089.83171899937,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4621","v":175727.34093055816},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4621","v":-51741.238448251737},6275210.6237924183,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4621","v":721809.1260090461},-821291.95420036511,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4621","v":227788.10205572561},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4621","v":-67070.03270935209},7300367.6817544401,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4621","v":636799.24340440508},-466981.71441942197,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4621","v":265000.96940663434},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4621","v":-78027.006352442739},9788038.9577053301,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4621","v":722834.16035573091},-260907.02165016456,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4621","v":355302.62658749509},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4621","v":-104615.46749756159},8688957.7886008993,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4621","v":892826.55381049914},-101731.30766448543,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4621","v":315406.33807627653},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4621","v":-92868.38610358008},12100643.519164121,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4621","v":1248142.3026784894},-1671345.313608482,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4621","v":439249.41904459835},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4621","v":-129332.79937368266},242192.097554237,240985.16420580511,123056.75787760847,-304941.45982575521,78519.938218484283,61235.241155054508,356791.49203917471,712614.29779549991,1013633.1981187101,-113286.39125907696,{"$f":"BI4621*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1579118.0530440132},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4621:BI4621)+Monte_Carlo!BJ4621/(1+Analise_Fundamentalista!$C$10)^10","v":717289.66983201716},{"$f":"(BK4621+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":6.728031932814929},0.23763530729642426]
["Tent4603",2285295.7270647655,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4628","v":210923.76151001136},-241368.70452567903,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4628","v":82955.490662007549},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4628","v":-24425.452523240543},2903007.0149446731,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4628","v":478562.10431606899},-401282.96702942956,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4628","v":105378.20924790988},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4628","v":-31027.608015194892},3602952.5283249379,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4628","v":541200.07235087606},-48807.158044674463,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4628","v":130786.00343904001},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4628","v":-38508.690530447137},3980643.0693106148,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4628","v":620282.00394349149},-422282.05409478804,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4628","v":144496.04707794712},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4628","v":-42545.482035401124},5192504.9272208121,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4628","v":582015.68988293794},-664015.14211932267,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4628","v":188486.23786460474},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4628","v":-55497.973883416875},6659561.4810500983,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4628","v":987062.16257232579},-262253.80861180113,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4628","v":241739.91300630482},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4628","v":-71178.010291873594},6659204.7194690965,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4628","v":292494.60102135531},-640651.23091309471,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4628","v":241726.96267709759},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4628","v":-71174.197191032566},8434818.7003026549,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4628","v":1137719.9558730046},-900195.45468730782,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4628","v":306181.17193410109},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4628","v":-90152.123975220311},9300399.6622193083,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4628","v":891227.94800953194},-391073.44056206034,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4628","v":337601.47896618675},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4628","v":-99403.533514882452},12004285.603556823,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4628","v":1327658.247229934},-561451.41610115615,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4628","v":435751.65808801597},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4628","v":-128302.91704159279},28085.095123099338,151629.73851935443,584670.22721479449,299950.51489124948,50988.811744803133,895370.25667495595,-177603.86440567439,453553.54914457753,738352.45289877593,1073655.572175201,{"$f":"BI4628*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":14965865.519503118},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4628:BI4628)+Monte_Carlo!BJ4628/(1+Analise_Fundamentalista!$C$10)^10","v":9596214.1034404151},{"$f":"(BK4628+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":61.275591331787723},0.79823289080867044]
["Tent4619",2520068.6535182539,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4644","v":366279.4357735755},-438458.61063081614,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4644","v":91477.671436011413},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4644","v":-26934.727319022546},2996344.5181071158,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4644","v":205865.36533433627},-476260.37501192238,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4644","v":108766.33021637292},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4644","v":-32025.207899154},3857187.3151129372,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4644","v":604706.79114126146},-583380.8934609649,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4644","v":140014.64340522836},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4644","v":-41225.975493134363},4034580.1282105385,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4644","v":156385.49119709802},-252400.25064937508,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4644","v":146453.94475084727},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4644","v":-43121.96631960159},4760156.4284519097,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4644","v":293616.4224001512},-504924.78576670849,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4644","v":172792.12815810187},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4644","v":-50876.993060187568},5668196.1623494169,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4644","v":341453.43754978618},-191089.63538703951,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4644","v":205753.67478594961},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4644","v":-60582.205889695906},7199270.9136560252,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4644","v":245140.32128289388},-1100472.0934734552,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4644","v":261331.18964788126},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4644","v":-76946.474725749271},9746510.5026254188,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4644","v":591906.45804170438},-86467.416989517063,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4644","v":353795.15719226986},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4644","v":-104171.60752097085},8408684.2671396639,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4644","v":984520.59534399654},-1194086.0362400732,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4644","v":305232.50052123587},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4644","v":-89872.796731536044},12621932.429875443,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4644","v":481423.50835447159},-1884527.2109086623,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4644","v":458172.03674023616},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4644","v":-134904.38356240606},-7636.230740251769,-193653.88736036723,120114.56559239056,7317.218978968609,-89393.228268642983,295535.2710590004,-670947.0572684292,755062.59072348627,5794.2628936232068,-1079836.0493763606,{"$f":"BI4644*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-15052016.230248759},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4644:BI4644)+Monte_Carlo!BJ4644/(1+Analise_Fundamentalista!$C$10)^10","v":-7586890.2868696945},{"$f":"(BK4644+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-44.288592077786959},1.5274432381022151E-2]
["Tent4626",2281104.214885409,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4651","v":330805.79183068161},-77189.559862542024,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4651","v":82803.340134906655},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4651","v":-24380.653252614436},2834794.1016227859,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4651","v":261818.90214079886},-227941.31159911671,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4651","v":102902.10270857369},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4651","v":-30298.542075901489},3661513.100467348,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4651","v":290721.55319808278},-207717.84205615649,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4651","v":132911.733136947},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4651","v":-39134.591352672629},4863718.3681576671,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4651","v":324687.27094632311},-114243.86992211566,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4651","v":176551.39284339259},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4651","v":-51983.872669482873},4550725.8436055761,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4651","v":594898.76973438775},-443373.37553603691,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4651","v":165189.86613143925},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4651","v":-48638.579560133076},6371875.9516320573,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4651","v":407529.36964633712},-516563.23045396165,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4651","v":231297.02197623},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4651","v":-68103.200691870996},7387693.1530998228,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4651","v":415115.30662989244},-754971.27544076042,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4651","v":268170.85557801911},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4651","v":-78960.349083169232},8814547.9844431002,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4651","v":1029605.6300554578},-1245132.4110711971,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4651","v":319965.22128558828},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4651","v":-94210.705755955292},9586749.651892839,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4651","v":732265.93270458514},-167360.37093306566,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4651","v":347995.89033846837},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4651","v":-102464.06874232307},11605691.719558964,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4651","v":1579742.9181509346},-1195010.8596253889,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4651","v":421282.82990515884},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4651","v":-124042.70866928359},312038.9188504318,106481.15117435434,176780.85292620066,335010.92119811714,268076.68076965702,54159.960476734472,-150645.46231601812,10227.73451389368,810437.38336766476,681972.17976142105,{"$f":"BI4651*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":9506124.8643027134},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4651:BI4651)+Monte_Carlo!BJ4651/(1+Analise_Fundamentalista!$C$10)^10","v":6161193.6016306896},{"$f":"(BK4651+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":40.172586541036587},0.59326813568491643]
["Tent4633",2604961.552770535,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4658","v":394066.9587175785},-116074.9228304868,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4658","v":94559.256032609119},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4658","v":-27842.070493776606},3224161.3350637187,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4658","v":438655.4954523262},-372359.86563308828,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4658","v":117036.00648096962},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4658","v":-34460.135151967959},3283557.2175238212,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4658","v":344688.49974633392},-265493.13107248128,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4658","v":119192.05767138131},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4658","v":-35094.963848282277},3509672.7155758911,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4658","v":312659.20805638016},-39410.037613188812,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4658","v":127399.97661379575},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4658","v":-37511.707246972932},4595996.4700531643,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4658","v":399465.29473453591},-792540.74441008584,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4658","v":166833.17512863397},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4658","v":-49122.436211111526},5836533.64507969,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4658","v":847848.12476953911},-198074.87558190478,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4658","v":211864.27058819751},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4658","v":-62381.412505984117},5928474.2736893566,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4658","v":259340.54570594657},-406078.29524358438,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4658","v":215201.68546530159},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4658","v":-63364.08246526622},8665771.7606249657,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4658","v":391458.81691077101},-1140994.7544238702,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4658","v":314564.69281152252},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4658","v":-92620.571687781863},9494431.2718444429,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4658","v":1165789.4719766022},-401203.22325545794,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4658","v":344644.76320715714},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4658","v":-101477.36134065529},12969846.01320263,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4658","v":1641075.3802525541},-3335644.4520115177,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4658","v":470801.18651331763},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4658","v":-138622.91618429279},344709.22142592422,148871.50114823956,163292.46249695169,363137.43981001416,-275364.7107580275,799256.10726984777,5099.8534623975647,-527591.8163893586,1007753.6505876461,-1362390.8014299388,{"$f":"BI4658*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-18990594.421170078},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4658:BI4658)+Monte_Carlo!BJ4658/(1+Analise_Fundamentalista!$C$10)^10","v":-8269796.2457765657},{"$f":"(BK4658+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-48.484016155998908},1.1242951859647771E-2]
["Tent4645",2332512.1224847087,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4670","v":240208.67833993814},-18032.489903963382,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4670","v":84669.430439238728},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4670","v":-24930.105733321867},2413446.170297469,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4670","v":340522.99020830699},-567700.22078271303,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4670","v":87607.310017823183},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4670","v":-25795.136336999287},3965624.7214207677,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4670","v":569118.90820858127},-406380.64381694346,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4670","v":143950.88594042766},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4670","v":-42384.964541312023},4486606.5204057898,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4670","v":248714.1743913643},-247366.35964654418,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4670","v":162862.35558041491},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4670","v":-47953.266291442793},4811102.1814767318,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4670","v":650501.3075045594},-312657.28070527915,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4670","v":174641.44240188587},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4670","v":-51421.505989972284},5665764.5466333898,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4670","v":342181.86586615531},-147041.67757577793,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4670","v":205665.40792733891},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4670","v":-60556.21655557026},7262767.9116933756,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4670","v":1003680.5532172944},-112579.75158774397,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4670","v":263636.10999817587},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4670","v":-77625.136525428752},7706308.5221025962,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4670","v":322440.36756783549},-1589490.883102956,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4670","v":279736.48971239413},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4670","v":-82365.739675111414},9639163.8910135981,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4670","v":1110731.9502458139},-679041.08882986568,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4670","v":349898.51014930703},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4670","v":-103024.27698759479},14162769.511392688,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4670","v":826689.91332864098},-1590897.7822839571,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4670","v":514103.92100960907},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4670","v":-151372.99308848573},281915.51314189163,-165365.05689358214,264304.18579075346,116256.90403379223,461063.96321119386,340249.37966214604,1077111.7751022973,-1069679.7654978377,678565.09457766055,-401476.9410341928,{"$f":"BI4670*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-5596254.5758750495},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4670:BI4670)+Monte_Carlo!BJ4670/(1+Analise_Fundamentalista!$C$10)^10","v":-1499348.6631631432},{"$f":"(BK4670+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-6.8898574905276222},0.1355127450127438]
["Tent4652",2484381.3206360517,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4677","v":200590.9181185069},-244240.10347899466,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4677","v":90182.232874340494},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4677","v":-26553.297797813535},2671496.9194739969,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4677","v":157365.35602774582},-631723.84446535888,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4677","v":96974.468176007082},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4677","v":-28553.206659343745},3173220.3787644082,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4677","v":408310.92516176985},-334794.48162479914,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4677","v":115186.86635675959},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4677","v":-33915.673490030051},3553286.2343383622,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4677","v":491955.50471475272},-558534.4442630898,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4677","v":128983.13314167515},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4677","v":-37977.852577438513},5036196.1633416582,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4677","v":738530.54431368411},-587626.40579804289,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4677","v":182812.28063937442},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4677","v":-53827.331328984576},6491517.3766052835,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4677","v":423996.99881239637},-454925.03824151354,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4677","v":235639.96674027736},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4677","v":-69381.93932988953},6650964.3711895216,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4677","v":675401.53919043846},-266498.02399817167,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4677","v":241427.84071810459},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4677","v":-71086.123584936853},7439351.7284160303,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4677","v":790668.46014669084},-491063.5698768791,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4677","v":270046.04503884236},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4677","v":-79512.480723665896},9793539.1084237546,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4677","v":1020030.2939881207},-677240.90864131041,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4677","v":355502.28026739234},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4677","v":-104674.25361817282},12036837.33297844,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4677","v":1302564.3963265722},-444117.23671930749,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4677","v":436933.27526520973},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4677","v":-128650.83294241947},19979.749716039205,-405937.2269209497,154787.63640370025,24426.341015899561,279889.08782603103,135329.98798127065,579245.23232543457,490138.45458498818,593617.41199602978,1166729.6019300551,{"$f":"BI4677*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":16263240.067513268},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4677:BI4677)+Monte_Carlo!BJ4677/(1+Analise_Fundamentalista!$C$10)^10","v":9287394.9815591946},{"$f":"(BK4677+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":59.378364981871769},0.78272843375809065]
["Tent4660",2203463.0528477812,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4685","v":293436.21839164669},-269486.75996392861,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4685","v":79984.991237596827},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4685","v":-23550.817317273559},2552257.8939374839,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4685","v":310688.50863646192},-134095.35092089279,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4685","v":92646.130380466813},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4685","v":-27278.768903797623},3383102.1114698835,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4685","v":158327.43637854443},-403713.72667205182,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4685","v":122805.50490378804},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4685","v":-36158.90890021369},4233277.2027609814,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4685","v":191360.52486916733},-180802.14657990768,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4685","v":153666.58384924888},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4685","v":-45245.65906687337},5752487.7301353104,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4685","v":812117.10966795473},-344399.39900803717,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4685","v":208813.43124614735},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4685","v":-61483.121978008137},6568800.1774240751,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4685","v":952523.04240158328},-315796.62527810398,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4685","v":238445.30724204751},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4685","v":-70207.945067311957},6427558.6628243132,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4685","v":301741.08625842276},-834972.98850559618,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4685","v":233318.28625885188},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4685","v":-68698.342669552207},8513068.0633364785,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4685","v":978879.19716070942},-426350.60369382583,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4685","v":309021.59832950577},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4685","v":-90988.460419174255},10734853.59664136,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4685","v":1424471.3278855998},-1405915.83636077,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4685","v":389671.68964078807},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4685","v":-114735.11010562994},12785067.385011723,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4685","v":1664236.9376358162},-1432290.9702968982,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4685","v":464093.7824850796},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4685","v":-136647.98508161952},80383.632348041356,241960.51919223834,-158739.69428993305,118979.30307163516,615048.01992805675,804963.77929821482,-368611.95865787379,770561.73137721501,293492.07105998788,559391.76474237815,{"$f":"BI4685*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":7797455.8515920751},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4685:BI4685)+Monte_Carlo!BJ4685/(1+Analise_Fundamentalista!$C$10)^10","v":5508926.2394225933},{"$f":"(BK4685+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":36.165390292200186},0.54860905141665384]
["Tent4666",2800675.8481261344,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4691","v":297970.86677286134},-190884.8679960364,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4691","v":101663.62121761114},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4691","v":-29933.883020581452},3050628.9264763868,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4691","v":219943.97651220337},-139367.96525447562,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4691","v":110736.8365618924},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4691","v":-32605.404686673857},3673844.2074741507,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4691","v":180996.67187109828},-242209.02223100438,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4691","v":133359.34830554004},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4691","v":-39266.387367160656},4141356.1972253998,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4691","v":159953.28268345079},-701976.69055220019,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4691","v":150329.88128334365},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4691","v":-44263.198840825673},6050718.3503849087,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4691","v":849479.88585265365},-296087.04264392902,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4691","v":219639.10563928864},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4691","v":-64670.638486096679},6787692.6199865909,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4691","v":274113.31069201016},-146610.6879518083,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4691","v":246391.03162245467},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4691","v":-72547.4877795254},6669195.1046349052,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4691","v":611642.60591896891},-368854.96073208028,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4691","v":242089.61040514309},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4691","v":-71280.975353554997},8392708.6724584736,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4691","v":805893.5108766217},-652245.12364932091,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4691","v":304652.59163692809},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4691","v":-89702.04809502713},10799582.490142446,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4691","v":817814.02384003578},-1444024.402692477,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4691","v":392021.32739523664},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4691","v":-115426.93851819314},12791903.421771349,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4691","v":590762.99158138537},-105050.29667806452,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4691","v":464341.92839322722},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4691","v":-136721.04927604386},178815.73697385465,158707.4431329463,32880.610578473294,-435956.72542623151,708361.31036191666,301346.16658313113,413596.28023847676,368598.93076920172,-349615.98997539771,813333.57402050425,{"$f":"BI4691*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":11337193.422865611},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4691:BI4691)+Monte_Carlo!BJ4691/(1+Analise_Fundamentalista!$C$10)^10","v":6727779.3841421315},{"$f":"(BK4691+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":43.653399094094453},0.63112022462533623]
["Tent4673",2602113.941736137,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4698","v":267836.16249484412},-257059.2322014402,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4698","v":94455.888679414784},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4698","v":-27811.634963135381},{"$f":"G$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":2568339.5119232554},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4698","v":156438.78650473978},-144902.03890851408,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4698","v":93229.887876203313},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4698","v":-27450.650727211727},{"$f":"L$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":3285880.9131264472},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4698","v":462884.96706196148},-157730.77924668344,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4698","v":119276.40706502087},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4698","v":-35119.799722234267},{"$f":"Q$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":4396856.3108156901},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4698","v":506330.98597222625},-367270.70993669919,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4698","v":159604.45220038827},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4698","v":-46994.007733641381},{"$f":"V$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":4736039.5877197282},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4698","v":317738.85714420851},-657231.33810435713,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4698","v":171916.69469342497},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4698","v":-50619.230031386462},{"$f":"AA$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":5838904.9652136583},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4698","v":242059.45320619567},-575047.25250894867,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4698","v":211950.34873681539},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4698","v":-62406.757395340748},{"$f":"AF$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":6412140.854620154},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4698","v":372665.2176661173},-49390.439940308599,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4698","v":232758.62484201131},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4698","v":-68533.555706603307},{"$f":"AK$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":9202824.8585077021},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4698","v":1515832.9248583261},-451919.13045447762,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4698","v":334059.54536771029},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4698","v":-98360.644969957255},{"$f":"AP$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":8893620.9295746554},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4698","v":1198739.102124155},-11249.081888661869,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4698","v":322835.54344293254},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4698","v":-95055.844721696194},{"$f":"AU$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":10828369.43566764},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4698","v":1617441.9450195159},-2108561.6477971897,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4698","v":393066.28414303146},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4698","v":-115734.61605982922},77421.184009683318,77315.984745217283,389310.79515806469,251670.72050227394,-218195.0162981101,-183444.20796127836,487499.84686121659,1299612.6948016016,1415269.7189567296,-213788.03469447148,{"$f":"BI4698*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2980027.3568498031},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4698:BI4698)+Monte_Carlo!BJ4698/(1+Analise_Fundamentalista!$C$10)^10","v":582069.41718487698},{"$f":"(BK4698+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":5.8973080294449787},0.23040190209386541]
["Tent4685",2640897.584336149,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4710","v":363624.97689926671},-250824.87221875659,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4710","v":95863.722275496562},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4710","v":-28226.158129562355},2722314.6536393678,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4710","v":159310.1911931785},-18462.053013821675,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4710","v":98819.135376883671},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4710","v":-29096.351311694354},4196628.9441214809,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4710","v":509353.66220140283},-1068244.6221442251,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4710","v":152336.26399552356},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4710","v":-44853.959082115471},4337878.4996269746,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4710","v":566737.47161392414},-16363.209286934134,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4710","v":157463.57686097865},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4710","v":-46363.647421820875},3961659.9058280606,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4710","v":570119.28261594102},-400611.93445853033,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4710","v":143806.96442559603},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4710","v":-42342.588224813386},6231150.3275434691,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4710","v":391835.89533050993},-458871.02399708377,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4710","v":226188.72765058483},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4710","v":-66599.112179705407},7811258.7254874734,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4710","v":391834.69916115806},-289129.50725477946,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4710","v":283546.14791713434},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4710","v":-83487.457175268064},8609383.2095928043,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4710","v":453551.63613734191},-734990.63626210729,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4710","v":312517.80677257618},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4710","v":-92017.885628477234},9875730.8398613967,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4710","v":540704.89939513663},-763873.23084126529,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4710","v":358485.81335198221},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4710","v":-105552.72646099023},12816270.34453428,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4710","v":869700.35330453143},-1015448.4189437636,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4710","v":465226.43975417846},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4710","v":-136981.48520476627},180437.66882644434,210570.92224454612,-451408.65502941411,661474.19176614773,270971.72435819329,92554.486804305576,302763.88264824485,-60939.07898066644,29764.755444863316,182496.88891018002,{"$f":"BI4710*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2543854.8152123489},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4710:BI4710)+Monte_Carlo!BJ4710/(1+Analise_Fundamentalista!$C$10)^10","v":2181425.9938132339},{"$f":"(BK4710+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":15.722934828739442},0.32331200216843647]
["Tent4697",2825744.5030206931,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4722","v":228043.89608800376},-16287.398195620195,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4722","v":102573.6052264141},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4722","v":-30201.819127360508},2884466.5715016173,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4722","v":475448.8866569497},-439596.62346861215,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4722","v":104705.19718881618},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4722","v":-30829.446037418897},3736371.1594803673,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4722","v":547058.81022848841},-213388.15565276935,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4722","v":135629.05630081013},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4722","v":-39934.681224959262},4525233.397881995,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4722","v":512099.13296519936},-369090.1649524254,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4722","v":164264.49865355471},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4722","v":-48366.11393769813},5339144.346569106,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4722","v":313946.91128875827},-735842.39216484176,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4722","v":193809.20103228797},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4722","v":-57065.269587385868},5933904.7022277815,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4722","v":314234.95649395691},-462053.05920087767,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4722","v":215398.8082527706},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4722","v":-63422.12338875603},7607043.483226303,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4722","v":929852.55904308602},-1044653.0622300372,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4722","v":276133.20112788229},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4722","v":-81304.785740101579},7465996.7496391842,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4722","v":538297.1857075257},-703456.69748283073,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4722","v":271013.25063201314},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4722","v":-79797.26517985652},9599780.8587375544,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4722","v":471215.57880072872},-1268978.1085234904,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4722","v":348468.91890318278},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4722","v":-102603.34748876127},11455128.237660991,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4722","v":531353.22154181567},-339082.9817535581,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4722","v":415817.42454483424},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4722","v":-122433.47222111668},284128.28399143711,109728.01433973484,429365.0296515699,258907.35272863053,-285151.5494311814,4158.582157093806,80027.912200829553,26056.473676851587,-551896.95830834005,485654.19211197516,{"$f":"BI4722*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":6769615.4302123897},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4722:BI4722)+Monte_Carlo!BJ4722/(1+Analise_Fundamentalista!$C$10)^10","v":3925826.2612272068},{"$f":"(BK4722+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":26.439635698743086},0.43877243555320439]
["Tent4701",2687128.1055358448,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4726","v":397839.02803933097},-290188.32336905791,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4726","v":97541.875139593016},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4726","v":-28720.274224610665},3101457.1680420642,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4726","v":217201.87091624018},-163014.74055750889,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4726","v":112581.88517797827},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4726","v":-33148.661643092732},3458595.0984484274,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4726","v":211351.99532256505},-62388.509781051653,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4726","v":125545.87574602879},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4726","v":-36965.78494143852},3546970.7752199569,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4726","v":563225.43911077431},-165305.52783440793,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4726","v":128753.88403237231},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4726","v":-37910.352365088664},5194892.6750689289,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4726","v":657034.70368126826},-269632.28999191266,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4726","v":188572.91233389633},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4726","v":-55523.49435370478},7016492.1717647444,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4726","v":426131.14702363207},-242457.35007432944,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4726","v":254696.38084103577},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4726","v":-74992.918593188151},7321453.4629703546,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4726","v":1068083.5030244885},-369592.06077747192,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4726","v":265766.37639796693},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4726","v":-78252.373136227106},8545422.8513945546,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4726","v":997187.10322380788},-111562.71833832601,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4726","v":310196.06659933901},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4726","v":-91334.27139245563},10234724.379650194,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4726","v":1111362.2803436164},-340229.03786524734,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4726","v":371517.16193631646},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4726","v":-109389.68268438619},12431189.498277955,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4726","v":1788885.2834256517},-725086.54186219675,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4726","v":451248.13044067699},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4726","v":-132865.70543217467},176472.30558525544,133620.35389361685,237543.57634610363,488763.44294365006,520451.83166954719,363377.25919715024,886005.44550875633,1104486.1800923652,1033260.7217302993,1382181.1665719573,{"$f":"BI4726*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":19266455.647966731},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4726:BI4726)+Monte_Carlo!BJ4726/(1+Analise_Fundamentalista!$C$10)^10","v":12894900.409336017},{"$f":"(BK4726+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":81.541028722867395},0.92086344580790058]
["Tent4715",2335547.8453350975,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4740","v":224636.3605712968},-101491.57418874987,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4740","v":84779.626190092953},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4740","v":-24962.551820485882},3456247.8670334965,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4740","v":272161.9318936051},-588306.69122469914,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4740","v":125460.67201006724},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4740","v":-36940.697514543412},2830049.4217147133,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4740","v":312755.64360122912},-189445.33547254169,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4740","v":102729.87237306526},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4740","v":-30247.83049732542},4495918.8816106413,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4740","v":226878.52442913401},-504734.62135984813,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4740","v":163200.39125948324},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4740","v":-48052.797671033877},4729651.0646067364,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4740","v":304866.66294363601},-1111083.172334994,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4740","v":171684.79338491271},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4740","v":-50550.948904291181},6010718.7824435746,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4740","v":226947.58636226255},-631960.58396472433,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4740","v":218187.13434929567},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4740","v":-64243.119396934395},6845302.1881968509,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4740","v":661167.4822564366},-1095007.9920189662,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4740","v":248482.24018732898},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4740","v":-73163.224183588696},8076040.2655512318,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4740","v":370724.06143339293},-1761125.53775382,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4740","v":293157.63159257226},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4740","v":-86317.466814398926},10242803.359593589,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4740","v":350666.82748625224},-1603966.8452967696,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4740","v":371810.42627725744},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4740","v":-109476.03157074981},12640298.59098253,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4740","v":885179.72178620205},-25545.921099297462,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4740","v":458838.72240729106},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4740","v":-135100.68279442342},182961.860752154,-227624.7848355702,195792.35000442728,-162708.50334226474,-685082.66491073638,-251068.98265010052,-258521.49375878935,-1183561.3115422537,-990965.62310400978,1183371.8402997721,{"$f":"BI4740*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":16495219.025979528},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4740:BI4740)+Monte_Carlo!BJ4740/(1+Analise_Fundamentalista!$C$10)^10","v":6461005.7491655815},{"$f":"(BK4740+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":42.014478658542409},0.61343121170714798]
["Tent4722",2001482.930025233,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4747","v":258161.20377290348},-48539.596367980652,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4747","v":72653.178556076775},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4747","v":-21392.035045809294},3098401.1076280144,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4747","v":230471.67890570278},-249688.78640714136,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4747","v":112470.95118018628},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4747","v":-33115.998186163502},3417673.6182731134,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4747","v":120189.03348595076},-189528.11362979386,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4747","v":124060.4393421727},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4747","v":-36528.412368880199},4304497.526023264,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4747","v":534711.84976299212},-144876.9139957579,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4747","v":156251.85839002696},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4747","v":-46006.868482324848},4334382.8949555196,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4747","v":658653.3761498949},-203886.54273924913,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4747","v":157336.68754978504},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4747","v":-46326.286075133241},5707772.4274125211,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4747","v":258070.87489445833},-1160771.0053143699,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4747","v":207190.28031931585},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4747","v":-61005.20067846559},6539354.3220810089,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4747","v":480525.93187657651},-334991.49992025754,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4747","v":237376.43228244482},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4747","v":-69893.225036477234},8868007.643876873,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4747","v":1074595.4679696101},-792890.77687099727,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4747","v":321905.78951333725},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4747","v":-94782.087550418},9431324.1685641836,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4747","v":484821.8518852095},-258548.99274715286,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4747","v":342353.99590957159},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4747","v":-100802.86677227354},12463428.733670099,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4747","v":939390.36670289049},-485160.31433302286,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4747","v":452418.40418636781},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4747","v":-133210.2813678536},260882.75091519032,60137.845492584194,18192.946829449393,500079.92567493627,565777.2348852976,-756515.05077906128,313017.63920228661,508828.39306153217,467823.98827535473,773438.17518838181,{"$f":"BI4747*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":10781084.751479648},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4747:BI4747)+Monte_Carlo!BJ4747/(1+Analise_Fundamentalista!$C$10)^10","v":6779971.6951156557},{"$f":"(BK4747+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":43.97404189315035},0.63455001802418798]
["Tent4734",2423875.8859504033,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4759","v":226516.1780880529},-89099.534460599083,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4759","v":87985.905299478763},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4759","v":-25906.61010448357},3060869.0975936959,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4759","v":268569.16906457575},-97235.03475269828,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4759","v":111108.55143863194},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4759","v":-32714.852584595123},3690139.3463223036,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4759","v":153450.024270611},-496495.00923894515,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4759","v":133950.85653904566},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4759","v":-39440.551321340186},4273847.8849182632,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4759","v":238737.25992512779},-81355.620946026524,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4759","v":155139.28639929145},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4759","v":-45679.282277704362},4993176.8610699689,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4759","v":341504.93416771555},-415565.99719397433,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4759","v":181250.6939765976},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4759","v":-53367.537039442155},4874122.1695473548,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4759","v":421153.39840714406},-371438.90871634969,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4759","v":176929.04744573159},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4759","v":-52095.069462919942},6510731.8663122654,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4759","v":484324.07474832045},-1144859.8230621715,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4759","v":236337.44645924136},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4759","v":-69587.305576602375},8143200.2365484135,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4759","v":315878.25379060872},-505112.88644077635,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4759","v":295595.51666842331},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4759","v":-87035.278808543255},10886610.686230497,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4759","v":721227.0764763935},-760158.496997757,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4759","v":395180.4225715911},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4759","v":-116357.10394341897},10252745.904715551,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4759","v":1513541.0903770798},-252552.46308288275,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4759","v":372171.33742729091},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4759","v":-109582.29841444999},199495.93882244901,249727.83316591432,-248534.67975062865,266841.64310068835,53822.093910896663,174548.46767360601,-493785.60743121197,19325.605209712434,239891.89810680863,1523577.6663070379,{"$f":"BI4759*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":21237405.2288239},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4759:BI4759)+Monte_Carlo!BJ4759/(1+Analise_Fundamentalista!$C$10)^10","v":11200129.770335875},{"$f":"(BK4759+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":71.129226844188111},0.86761509916880841]
["Tent4737",2204130.4392523053,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4762","v":325499.76630096353},-251710.91517846496,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4762","v":80009.217146739698},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4762","v":-23557.950405015901},{"$f":"G$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":2600633.5634878161},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4762","v":190338.56826794561},-129396.82674628179,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4762","v":94402.151431101389},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4762","v":-27795.812543221593},{"$f":"L$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":3217467.8484621476},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4762","v":473394.60413951718},-635931.50501623389,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4762","v":116793.03509713648},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4762","v":-34388.594546843909},{"$f":"Q$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":4844599.4736424321},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4762","v":650881.69135074876},-385559.57032884425,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4762","v":175857.38319875742},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4762","v":-51779.528153038817},{"$f":"V$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":5237384.0156162167},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4762","v":654054.25188977306},-764381.56148014555,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4762","v":190115.33415801363},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4762","v":-55977.645739407351},{"$f":"AA$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":6094103.2706798436},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4762","v":657447.00113930053},-78719.726073908401,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4762","v":221213.96411724194},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4762","v":-65134.340534955612},{"$f":"AF$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":7409479.213982638},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4762","v":530667.89910614525},-100578.28857348018,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4762","v":268961.68249320681},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4762","v":-79193.20052093266},{"$f":"AK$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":8003361.0039225128},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4762","v":533676.14087091433},-501220.79562360805,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4762","v":290519.39806421107},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4762","v":-85540.66413047821},{"$f":"AP$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":10421596.583183253},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4762","v":1512088.8365509184},-1856883.0811459173,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4762","v":378300.56206767994},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4762","v":-111386.99011434084},{"$f":"AU$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":13290247.268188125},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4762","v":1373666.2360746292},-11552.883377254258,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4762","v":482431.647727273},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4762","v":-142047.39449112731},130240.11786422238,127548.08040954363,-80132.46032642413,389399.97606762312,23810.378828233792,734806.89864767843,619858.09250493918,237434.07918103912,-77880.672641659781,1702497.6059335207,{"$f":"BI4762*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":23731400.346627478},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4762:BI4762)+Monte_Carlo!BJ4762/(1+Analise_Fundamentalista!$C$10)^10","v":13482620.297855729},{"$f":"(BK4762+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":85.151678387554099},0.93491765541069505]
["Tent4750",2033247.7786388565,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4775","v":115839.62614707492},-21642.071747574155,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4775","v":73806.232216196295},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4775","v":-21731.540691635062},2486094.1294313725,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4775","v":228245.76676182469},-84749.526737403838,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4775","v":90244.407275816542},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4775","v":-26571.604456954421},3419571.3814887377,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4775","v":561023.17007126717},-313514.80835862673,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4775","v":124129.32752887343},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4775","v":-36548.695838006148},3996722.5213314435,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4775","v":137428.38523140163},-587959.35418709298,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4775","v":145079.72594986155},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4775","v":-42717.340708781187},5317001.9160298835,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4775","v":258375.2105075297},-201541.29655964969,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4775","v":193005.43801462816},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4775","v":-56828.609237707809},5472174.5334710302,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4775","v":433940.78576481872},-291447.90855611837,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4775","v":198638.15349415678},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4775","v":-58487.108553717022},6409345.2760586692,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4775","v":949538.3494640576},-694389.61267872003,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4775","v":232657.14625063879},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4775","v":-68503.676303854736},8371113.259664298,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4775","v":345308.0433195965},-1302137.7054729166,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4775","v":303868.68518527143},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4775","v":-89471.234321703625},9072224.2568802834,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4775","v":1231574.0458074042},-87897.951327360308,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4775","v":329318.78606008622},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4775","v":-96964.773636204583},12511620.948957868,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4775","v":1538938.3401022376},-1979431.5569873306,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4775","v":454167.76590701513},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4775","v":-133725.36423111748},146272.24592406198,207169.04284328295,335088.99340350769,-348168.58371461096,193010.74272480037,282643.9221491401,419302.20673212159,-742432.21128975239,1376030.1069039255,-120050.81520919525,{"$f":"BI4775*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1673408.4956943279},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4775:BI4775)+Monte_Carlo!BJ4775/(1+Analise_Fundamentalista!$C$10)^10","v":329624.3402767136},{"$f":"(BK4775+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":4.346414908257545},0.21723299524834366]
["Tent4755",2641217.7195294714,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4780","v":409927.05197400786},-231892.05682152914,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4780","v":95875.3430787588},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4780","v":-28229.579764177473},3012477.1298220004,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4780","v":368862.5193761519},-578076.48675315792,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4780","v":109351.93876786958},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4780","v":-32197.634748270768},3647735.7697845576,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4780","v":517763.36549075961},-661640.5576511214,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4780","v":132411.62051989348},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4780","v":-38987.337965505227},4233867.1671561673,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4780","v":150313.57659562712},-345441.70674831176,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4780","v":153687.99936466606},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4780","v":-45251.964661004735},5070192.9126226706,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4780","v":643970.22793525259},-811584.40737624443,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4780","v":184046.35156687838},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4780","v":-54190.691735987319},5086540.9700411279,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4780","v":274313.08559150749},-716736.2529755974,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4780","v":184639.78072725257},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4780","v":-54365.421288750542},7147675.7793285046,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4780","v":1042573.8316324969},-542616.10083112284,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4780","v":259458.30307428711},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4780","v":-76395.021148419168},7496187.4362490643,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4780","v":432212.09157584101},-664356.85998407053,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4780","v":272109.16272403911},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4780","v":-80119.946036299021},9425031.450552607,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4780","v":1357476.9163657923},-283740.50577684818,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4780","v":342125.57229504077},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4780","v":-100735.60961898103},12028130.75447952,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4780","v":569714.68963478156},-1916559.8132777254,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4780","v":436617.22930108721},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4780","v":-128557.77622453099},245680.75846706002,-132059.6633574072,-50452.909605973546,-86692.095449023313,-37758.519610100775,-312148.80794558791,683021.01272724208,-40155.551720489428,1315126.3732650038,-1038785.6705663876,{"$f":"BI4780*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-14479808.098780628},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4780:BI4780)+Monte_Carlo!BJ4780/(1+Analise_Fundamentalista!$C$10)^10","v":-6531085.0606714431},{"$f":"(BK4780+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-37.802266090846473},2.3926251394589107E-2]
["Tent4762",2388708.4140086314,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4787","v":320785.47980084014},-446476.86495309294,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4787","v":86709.337520647314},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4787","v":-25530.736905184582},2876847.3239281676,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4787","v":360522.54439424386},-54768.952066738922,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4787","v":104428.62098318757},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4787","v":-30748.01081323146},3423475.2654700777,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4787","v":558599.61282288935},-84087.231106196996,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4787","v":124271.03724605544},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4787","v":-36590.420911795583},3461297.853715362,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4787","v":258631.88973644216},-529746.17248509661,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4787","v":125643.98488203801},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4787","v":-36994.672240212429},5345038.0120791318,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4787","v":799878.1242953483},-681565.82887139136,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4787","v":194023.13917096812},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4787","v":-57128.261630559158},5929533.5304112388,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4787","v":254282.25201732854},-317794.05246117531,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4787","v":215240.13613934789},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4787","v":-63375.403899277517},7467593.3952758573,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4787","v":1227843.3922611421},-708323.03098267887,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4787","v":271071.20834866003},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4787","v":-79814.330276392226},8740610.2982310206,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4787","v":753507.85241075931},-1201942.5174850998,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4787","v":317281.30735467019},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4787","v":-93420.452913461704},9424215.2567396741,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4787","v":843207.47155573301},-195841.09665990021,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4787","v":342095.94472543336},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4787","v":-100726.88606386671},12746321.148667406,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4787","v":1735143.4831159704},-670490.68601929455,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4787","v":462687.30672389781},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4787","v":-136233.8617167201},-64512.784536790066,379434.20249746105,562192.99805095221,-182464.9701068289,255207.17296436586,88352.931796223609,710777.23935073102,-224573.81063313206,888735.43355739943,1391106.2421038535,{"$f":"BI4787*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":19390863.776256099},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4787:BI4787)+Monte_Carlo!BJ4787/(1+Analise_Fundamentalista!$C$10)^10","v":11438220.697505986},{"$f":"(BK4787+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":72.591935428913629},0.87630904235199836]
["Tent4774",2729592.5608049445,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4799","v":433489.00668561377},-435879.15475447528,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4799","v":99083.321036867565},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4799","v":-29174.138257968338},2996791.2307372787,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4799","v":131130.97926088472},-467747.38800314488,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4799","v":108782.5457393712},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4799","v":-32029.982405144783},3553996.0981568606,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4799","v":297124.93778574379},-188687.1083684901,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4799","v":129008.90096711206},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4799","v":-37985.439667718063},4265708.2727683811,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4799","v":663908.03806398693},-337711.9229776563,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4799","v":154843.82112900051},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4799","v":-45592.285348698635},4788723.3332541389,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4799","v":627403.14933968603},-702218.84081288753,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4799","v":173829.09749931161},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4799","v":-51182.318786184085},5881426.5451130988,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4799","v":667022.57151458121},-1290343.5594564262,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4799","v":213493.86823956805},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4799","v":-62861.231982041594},7309648.1047335248,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4799","v":1110495.0469048657},-1679720.215436154,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4799","v":265337.84573850833},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4799","v":-78126.19637331691},8235022.4859338319,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4799","v":467907.01779015223},-1353776.9355214771,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4799","v":298928.63441823865},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4799","v":-88016.683519705664},9982390.8495060485,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4799","v":1257970.507281438},-442489.16595118068,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4799","v":362357.53696713591},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4799","v":-106692.71852890958},13783965.903304171,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4799","v":950635.66524655977},-402388.66383006854,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4799","v":500353.47339735075},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4799","v":-147324.30501918183},67519.034710037711,-259863.84540803375,199461.29071664769,435447.65086663252,47831.087239926026,-472688.35168431851,-382013.51916609699,-674957.96683279192,1071146.1597684836,901276.16979466018,{"$f":"BI4799*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":12563040.049941348},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4799:BI4799)+Monte_Carlo!BJ4799/(1+Analise_Fundamentalista!$C$10)^10","v":6396910.9862238951},{"$f":"(BK4799+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":41.62071329711069},0.60914433197745099]
["Tent4786",1980397.2415502262,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4811","v":262485.85674858966},-124152.83486773552,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4811","v":71887.774931208914},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4811","v":-21166.669253248339},3108653.7595806113,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4811","v":424029.39117381384},-86800.120172561015,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4811","v":112843.11910718227},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4811","v":-33225.579480408996},3721379.2632964761,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4811","v":291188.87423907057},-553126.41113995528,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4811","v":135084.8553516026},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4811","v":-39774.446449154864},4386336.8751729764,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4811","v":619103.48547221848},-46997.627441116907,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4811","v":159222.60011232193},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4811","v":-46881.575030591433},4032727.6377754291,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4811","v":441310.28944072296},-403035.23873345245,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4811","v":146386.69995133567},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4811","v":-43102.166730149489},5707585.1192391338,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4811","v":823208.03704115143},-578832.49032685219,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4811","v":207183.48109362077},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4811","v":-61003.198711349432},7244964.2303496543,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4811","v":1077799.3493813009},-535275.56873409718,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4811","v":262989.84216335375},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4811","v":-77434.84912925071},9368710.3949564137,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4811","v":807630.36186721106},-1131851.0753798734,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4811","v":340081.13631843944},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4811","v":-100133.64495715123},11110330.841591705,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4811","v":1477720.3243873359},-1098882.2583429562,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4811","v":403301.3913543956},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4811","v":-118748.24569743859},11928290.545813432,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4811","v":1603147.5001625142},-1112473.0455251571,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4811","v":432993.06224051589},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4811","v":-127490.6748215033},189054.12755881474,416846.81062802608,-166627.12799843698,684446.88311283197,141559.5839284567,390555.82909657055,728078.77368130675,-84273.222151374124,663391.21170133667,796176.84205636953,{"$f":"BI4811*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":11098042.851692026},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4811:BI4811)+Monte_Carlo!BJ4811/(1+Analise_Fundamentalista!$C$10)^10","v":7632163.3379161321},{"$f":"(BK4811+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":49.209470418593462},0.6888611652992791]
["Tent4791",2897167.7965727542,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4816","v":453126.9559269392},-27086.179954114003,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4816","v":105166.24752261174},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4816","v":-30965.197908079641},2904782.0868125763,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4816","v":249747.54824510243},-21137.183064967088,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4816","v":105442.64377864407},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4816","v":-31046.58014782584},3324827.1880798554,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4816","v":475104.12230155716},-30342.018141673798,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4816","v":120690.14416256802},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4816","v":-35536.061118326477},4180825.4643581607,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4816","v":151796.22978420052},-211663.5854112833,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4816","v":151762.60282668343},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4816","v":-44685.050025799697},4777402.9420181364,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4816","v":364353.77423013566},-696229.58963973529,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4816","v":173418.17098404848},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4816","v":-51061.3253955236},6818155.2602373017,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4816","v":739302.33457159589},-638292.20993504045,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4816","v":247496.81554307821},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4816","v":-72873.075301684716},7369536.2979053454,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4816","v":1019590.1341508914},-520339.98269089189,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4816","v":267511.76764742925},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4816","v":-78766.286932143528},9878899.2923355494,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4816","v":1114306.1655288839},-500919.99550039292,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4816","v":358600.8271449543},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4816","v":-105586.5911746739},10702790.12231496,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4816","v":1756846.6635774164},-1615938.9788927592,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4816","v":388507.79596454534},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4816","v":-114392.41272051055},12874198.961692242,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4816","v":1671536.5075255961},-2498301.8372761491,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4816","v":467329.22969195276},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4816","v":-137600.63163355083},500241.82558735722,303006.42881095357,529916.18720412487,47210.197173800952,-209518.96982107474,275633.86487794894,687995.63217528525,866400.40599877143,415023.06792869203,-497036.73169215105,{"$f":"BI4816*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-6928278.5630103778},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4816:BI4816)+Monte_Carlo!BJ4816/(1+Analise_Fundamentalista!$C$10)^10","v":-1212188.6095615681},{"$f":"(BK4816+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-5.1256933512819502},0.14672154358045517]
["Tent4804",2874685.3011870333,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4829","v":372608.9675546643},-210688.8081511879,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4829","v":104350.14026176972},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4829","v":-30724.902913806309},2904418.2069325591,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4829","v":478429.13722095941},-327489.94746548688,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4829","v":105429.43505750073},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4829","v":-31042.690965945236},3748838.2700715638,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4829","v":542610.89699242916},-127886.07550541729,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4829","v":136081.60835522568},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4829","v":-40067.930858361578},4098774.3475651238,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4829","v":501962.21310699859},-313453.17665940057,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4829","v":148784.17400790012},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4829","v":-43808.080085335452},4918087.6027510315,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4829","v":664673.57917272253},-95498.564296306024,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4829","v":178524.9783532221},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4829","v":-52564.976087547206},6105262.8485976169,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4829","v":861297.20208642958},-447510.26725613861,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4829","v":221619.05316142392},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4829","v":-65253.61513796731},7332490.6749282591,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4829","v":691199.10518658767},-1041706.6559855829,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4829","v":266167.02359765541},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4829","v":-78370.339880519314},9088415.05293555,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4829","v":942217.5733504981},-584579.62024953694,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4829","v":329906.50668419036},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4829","v":-97137.822364943655},9245887.6227240283,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4829","v":735873.35517500609},-409498.10409598402,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4829","v":335622.70968492364},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4829","v":-98820.903784791837},12938161.538424658,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4829","v":1010352.2460430361},-560618.2769061951,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4829","v":469651.05039725767},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4829","v":-138284.26958147122},235545.39675143978,225325.93384702801,510738.49898387591,293485.13037016266,695135.01714209141,570152.37285374757,-162710.86708185909,590406.63742020784,563177.05697915389,781100.74995262746,{"$f":"BI4829*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":10887894.669321835},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4829:BI4829)+Monte_Carlo!BJ4829/(1+Analise_Fundamentalista!$C$10)^10","v":7942884.818126996},{"$f":"(BK4829+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":51.118383882726945},0.70775625102060769]
["Tent4807",2363765.815413835,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4832","v":320484.46531323489},-8962.5372986665025,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4832","v":85803.929314474182},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4832","v":-25264.148099819795},2783541.9531454523,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4832","v":415404.91581036587},-25941.612923838155,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4832","v":101041.6664096444},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4832","v":-29750.754363124783},3358160.805789466,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4832","v":148863.28436336404},-137313.58227954729,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4832","v":121900.14362998582},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4832","v":-35892.333913637609},4367808.1187422667,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4832","v":200103.78203106674},-289112.8268851316,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4832","v":158550.0122879704},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4832","v":-46683.537964686504},4862310.5754932361,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4832","v":672804.35780501028},-73391.102471897277,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4832","v":176500.29042813616},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4832","v":-51968.826051016651},6501455.5379906166,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4832","v":236152.59834695968},-314243.94658396632,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4832","v":236000.71876209878},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4832","v":-69488.159319806349},7104807.5429784516,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4832","v":786239.26507320744},-459907.12142818503,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4832","v":257902.2000552695},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4832","v":-75936.841465447404},8563473.8431542795,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4832","v":901995.67592085327},-805526.31134936737,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4832","v":310851.31172172283},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4832","v":-91527.202065279693},11069347.063247163,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4832","v":1490461.4995119188},-536341.03708041308,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4832","v":401813.69354728458},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4832","v":-118310.207276274},11154129.638390228,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4832","v":1315268.9526049604},-155628.41742302314,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4832","v":404891.27341464598},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4832","v":-119216.37129672435},372061.70922922279,460754.21493304736,97557.511800164939,22857.429469219045,723944.71971023246,88421.211205285799,508297.50223484455,315793.47422792902,1237623.9487025163,1445315.437299859,{"$f":"BI4832*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":20146494.861540053},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4832:BI4832)+Monte_Carlo!BJ4832/(1+Analise_Fundamentalista!$C$10)^10","v":12758294.922694396},{"$f":"(BK4832+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":80.701794652059888},0.91728941048695911]
["Tent4814",2592591.7377994759,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4839","v":322833.19511411316},-355912.58791851613,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4839","v":94110.235777519236},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4839","v":-27709.860764979301},3124707.7179853818,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4839","v":107097.06711243588},-141431.36069319301,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4839","v":113425.87256913606},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4839","v":-33397.165675657983},3727653.4699658058,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4839","v":371543.08236847265},-312789.90797083534,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4839","v":135312.60701043828},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4839","v":-39841.505751505872},4169380.4213491185,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4839","v":547433.48089409666},-356343.18368856155,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4839","v":151347.15149265309},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4839","v":-44562.72434543672},4757350.6189306304,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4839","v":206002.90542148199},-911775.92182670883,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4839","v":172690.27818622065},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4839","v":-50847.00430799256},6507382.751926247,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4839","v":613598.11832369596},-761662.70873604016,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4839","v":236215.874697703},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4839","v":-69551.509931661625},9295106.4422697667,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4839","v":359836.97391484224},-986341.59885100077,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4839","v":337409.3368058108},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4839","v":-99346.959089506592},8500667.1888599824,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4839","v":488099.66515309975},-257406.52437638064,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4839","v":308571.4506244834},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4839","v":-90855.918723504365},10751312.559577186,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4839","v":786499.91125930578},-713590.62432358938,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4839","v":390269.14463532518},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4839","v":-114911.0250268411},10375080.681527302,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4839","v":587638.57298542105},-662772.53491568158,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4839","v":376612.04998595855},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4839","v":-110889.8238465281},33320.982208136964,45694.413312720942,154224.27565656972,297874.72435275145,-583929.74252699874,18599.774353697168,-388442.24721985433,448408.67267769814,348267.40654420049,190588.26420916992,{"$f":"BI4839*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2656641.8557966747},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4839:BI4839)+Monte_Carlo!BJ4839/(1+Analise_Fundamentalista!$C$10)^10","v":1571434.7324445397},{"$f":"(BK4839+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":11.975461268043665},0.28607338681957273]
["Tent4826",2471777.7603355637,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4851","v":129120.70244111097},-324295.17485700821,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4851","v":89724.727739913942},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4851","v":-26418.589777272678},3024638.3971128087,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4851","v":346256.00791088567},-242433.36976266259,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4851","v":109793.38881008209},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4851","v":-32327.615500134161},3682825.5342982141,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4851","v":412094.23592552904},-408940.59236992931,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4851","v":133685.36754439055},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4851","v":-39362.380620610893},3783248.0366082112,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4851","v":525317.84629722103},-138521.99178981435,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4851","v":137330.67167460578},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4851","v":-40435.705632069396},5176451.0957391337,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4851","v":605674.26512699085},-118566.61128947884,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4851","v":187903.48900991786},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4851","v":-55326.38904473366},6190545.2526216945,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4851","v":797337.49870306649},-853346.78881022136,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4851","v":224714.77665439152},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4851","v":-66165.121375820134},7082668.7495535538,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4851","v":452095.44866504794},-694688.38345041883,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4851","v":257098.56906367521},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4851","v":-75700.219989584308},9085784.4541927241,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4851","v":1046330.3595933688},-1507094.4240496978,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4851","v":329811.01680650777},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4851","v":-97109.70628178661},8849640.9652502537,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4851","v":505845.3564859514},-728918.82534687174,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4851","v":321239.08506049187},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4851","v":-94585.782787103934},10726572.563009696,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4851","v":1006213.9037714177},-457625.51819586847,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4851","v":389371.09081676381},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4851","v":-114646.60165072053},-131868.33445325599,181288.411458171,97476.630479379382,483690.82054994314,619684.75380269624,102540.36517141652,-61194.585711279986,-228062.75393160782,3579.8334124675894,823312.87474159244,{"$f":"BI4851*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":11476296.573299514},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4851:BI4851)+Monte_Carlo!BJ4851/(1+Analise_Fundamentalista!$C$10)^10","v":6645686.0197068583},{"$f":"(BK4851+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":43.149059553164875},0.62570440194397103]
["Tent4832",2414509.0432062079,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4857","v":131257.69106396686},-22058.782676898762,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4857","v":87645.891958274733},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4857","v":-25806.496421150838},2623297.077860272,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4857","v":306648.48543353897},-202914.76914575807,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4857","v":95224.829622211153},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4857","v":-28038.042285201289},3616614.5683950768,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4857","v":584656.75380050181},-46061.98623935238,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4857","v":131281.93104439988},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4857","v":-38654.711680861838},3951165.2821339741,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4857","v":313367.39658233861},-381999.28824549506,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4857","v":143426.01300318461},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4857","v":-42230.420714169843},4573938.2970858561,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4857","v":221215.05112446658},-467210.90469922457,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4857","v":166032.47063339528},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4857","v":-48886.676414170754},6157573.0904820925,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4857","v":927202.67592896835},-468941.54029535927,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4857","v":223517.89790645326},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4857","v":-65812.711851139553},6785623.669931802,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4857","v":570779.14085638558},-297146.42572022136,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4857","v":246315.92940924104},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4857","v":-72525.374649597521},8382901.5170888435,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4857","v":563759.06180513743},-1165545.1948360638,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4857","v":304296.59509081318},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4857","v":-89597.228309547281},10978167.411922604,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4857","v":1480376.7438972623},-315997.51387276704,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4857","v":398503.9018978097},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4857","v":-117335.67071273955},11995928.346021583,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4857","v":823376.73789895675},-115189.19235269295,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4857","v":435448.29236111505},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4857","v":-128213.59389853785},171038.30392419201,170920.50362479078,631221.9869246874,32563.700625858313,-128850.05935553346,615966.32168892282,447423.26989580778,-387086.76624966046,1445547.4612095654,1015422.244008841,{"$f":"BI4857*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":14154141.368223231},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4857:BI4857)+Monte_Carlo!BJ4857/(1+Analise_Fundamentalista!$C$10)^10","v":9137963.9262405317},{"$f":"(BK4857+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":58.460337192921052},0.77498568558939174]
["Tent4844",2564143.1722027948,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4869","v":305945.1029554063},-37036.174498361885,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4869","v":93077.562110932486},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4869","v":-27405.799859378905},2591119.2479046187,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4869","v":103243.30994716397},-320520.31219153223,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4869","v":94056.78487386764},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4869","v":-27694.122656518397},3267918.6815815629,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4869","v":174114.0487405904},-306062.63595626113,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4869","v":118624.38390953005},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4869","v":-34927.817726812376},4043263.8125617099,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4869","v":608155.30623539025},-350915.94278731517,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4869","v":146769.15966486221},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4869","v":-43214.778342717203},4732712.3596991934,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4869","v":549423.72470184532},-207944.47894962778,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4869","v":171795.91739982617},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4869","v":-50583.668309948356},6045801.9533560788,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4869","v":561438.53915178683},-583479.05339931382,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4869","v":219460.64202821819},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4869","v":-64618.091579019878},6777846.1621984374,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4869","v":495804.18650154065},-931826.83389653126,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4869","v":246033.60841134659},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4869","v":-72442.24792615397},8847738.7086957656,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4869","v":591795.16268854903},-1042586.5433714888,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4869","v":321170.03376705368},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4869","v":-94565.451292755781},10297815.308116289,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4869","v":1028023.4406629136},-546911.98539050552,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4869","v":373807.34209341533},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4869","v":-110064.00437485513},11723718.011243293,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4869","v":1606838.9416327514},-3186345.6262928508,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4869","v":425567.14585680427},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4869","v":-125304.1846130261},334580.69070859801,-150914.340027019,-48252.02103295306,360793.74477022007,462691.49484209536,132802.03620167132,-262431.28690979799,-224186.79820864188,744854.79299096833,-1279243.7234163214,{"$f":"BI4869*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-17831593.322362971},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4869:BI4869)+Monte_Carlo!BJ4869/(1+Analise_Fundamentalista!$C$10)^10","v":-8162285.2903560754},{"$f":"(BK4869+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-47.823523967931457},1.1808633123207266E-2]
["Tent4856",2286194.1079863869,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4881","v":352428.99837828142},-144422.60240427099,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4881","v":82988.101596895256},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4881","v":-24435.054501789302},2971900.5959958928,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4881","v":463888.25953985599},-67171.870298991722,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4881","v":107879.02380415429},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4881","v":-31763.948994261056},2950344.3453686819,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4881","v":393183.76415966859},-507225.71099724574,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4881","v":107096.5389264049},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4881","v":-31533.553789807462},4599745.8385319198,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4881","v":476653.69702698098},-627018.48441820475,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4881","v":166969.27598339174},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4881","v":-49162.509808889437},4853189.7980877217,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4881","v":542435.91083910305},-456516.44014207821,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4881","v":176169.20917859249},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4881","v":-51871.342336828129},5675247.2904970339,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4881","v":522370.07901051396},-219669.6101796444,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4881","v":206009.62844143453},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4881","v":-60657.56900080893},6742005.0518267611,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4881","v":1086064.5460803893},-329627.17830285657,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4881","v":244732.58777688703},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4881","v":-72059.174816885963},9174541.6078788545,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4881","v":625842.24596271606},-1370629.9381561645,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4881","v":333032.87258061935},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4881","v":-98058.350966053811},9569387.5085818879,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4881","v":1013240.7158130687},-258966.50257950588,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4881","v":347365.65019044431},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4881","v":-102278.50054555932},12767194.253840558,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4881","v":751606.80554327322},-1178763.8010608184,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4881","v":463444.99364413833},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4881","v":-136456.95539924942},266559.44306911645,472831.46405075752,-38478.961700979715,-32558.02121672147,210217.3375387892,448052.52827149513,929110.7807375337,-509813.17057888291,999361.36287844775,-100168.95727265623,{"$f":"BI4881*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1396271.9354534296},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4881:BI4881)+Monte_Carlo!BJ4881/(1+Analise_Fundamentalista!$C$10)^10","v":1102735.9877968328},{"$f":"(BK4881+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":9.0960164878717293},0.25892133478409862]
["Tent4863",2801924.7248777011,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4888","v":106102.4410907102},-384877.49285806535,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4888","v":101708.95503698326},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4888","v":-29947.231131043267},3155759.847163639,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4888","v":407660.42678221659},-202845.19705533862,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4888","v":114553.05474585632},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4888","v":-33729.053710106469},3720294.6623683101,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4888","v":575661.46341721469},-249037.03166485313,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4888","v":135045.48469112179},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4888","v":-39762.854133918001},3757087.717121888,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4888","v":568256.70632396371},-590048.73853506683,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4888","v":136381.06059663376},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4888","v":-40156.101712962307},5316213.2673868071,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4888","v":825292.94331055472},-291891.87906692876,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4888","v":192976.81032571616},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4888","v":-56820.180087921697},6232110.228764534,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4888","v":524386.31721207092},-392744.74661105103,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4888","v":226223.57175230762},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4888","v":-66609.371692916087},8011057.4375976948,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4888","v":1052481.7864815118},-13032.375315550211,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4888","v":290798.77610019612},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4888","v":-85622.924326874258},7503918.0675201686,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4888","v":742071.94517095224},-575081.41232390271,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4888","v":272389.78212161927},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4888","v":-80202.571739769599},11370517.527085302,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4888","v":1663847.0304684995},-257021.0875306894,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4888","v":412746.08330529917},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4888","v":-121529.1451050902},12866209.785725765,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4888","v":700512.67558668088},-1396639.4133968174,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4888","v":467039.22520612832},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4888","v":-137515.24258041519},-207013.32786141519,285639.23076262785,421907.06230956537,74432.926672568326,669557.69448142045,291255.77066041139,1244625.2629392834,359177.7432288992,1698042.881138019,-366602.75518442341,{"$f":"BI4888*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-5110137.4363976242},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4888:BI4888)+Monte_Carlo!BJ4888/(1+Analise_Fundamentalista!$C$10)^10","v":299071.41484773159},{"$f":"(BK4888+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":4.1587133992390157},0.21566922274837477]
["Tent4875",2515846.3883217974,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4900","v":304464.57842436578},-445280.64965780504,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4900","v":91324.404584404838},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4900","v":-26889.599357299605},2878535.7165447334,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4900","v":167948.54275696375},-172852.04364727729,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4900","v":104489.90908532622},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4900","v":-30766.056509991016},3350594.0769268037,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4900","v":219123.37949779496},-317652.69308169995,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4900","v":121625.47383645552},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4900","v":-35811.460014298296},3938589.9499245957,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4900","v":257408.42996339951},-160984.89617861793,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4900","v":142969.53253927256},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4900","v":-42096.014398082836},4518113.5126970904,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4900","v":617830.84594855458},-90809.074182129945,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4900","v":164006.0491400077},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4900","v":-48290.015944998442},6826649.7402140861,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4900","v":1044608.7197982246},-109714.30957224073,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4900","v":247805.1623999193},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4900","v":-72963.86509091215},7691449.7536998978,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4900","v":956507.88033797347},-323185.57375971921,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4900","v":279197.12125828944},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4900","v":-82206.927781370163},9144742.4628390726,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4900","v":1359900.8092901025},-612575.4449778751,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4900","v":331951.17332007841},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4900","v":-97739.854942199076},10215838.262096185,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4900","v":443148.89426271839},-1009072.4969484023,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4900","v":370831.60201956757},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4900","v":-109187.82610967658},12452213.620261006,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4900","v":1537300.3747638881},-755843.55409321515,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4900","v":452011.29922193667},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4900","v":-133090.41319636386},-76381.26600633403,68820.351685021669,-12715.299761747767,197297.05192597132,642737.80496143387,1109735.707534991,830312.50005517364,981536.68269010657,-304279.82677579287,1100377.7066962456,{"$f":"BI4900*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":15338349.845017117},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4900:BI4900)+Monte_Carlo!BJ4900/(1+Analise_Fundamentalista!$C$10)^10","v":9964546.911722064},{"$f":"(BK4900+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":63.538439257633684},0.81583213651704756]
["Tent4876",2350807.2908314429,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4901","v":311591.02823725116},-50565.863044684549,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4901","v":85333.539092212348},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4901","v":-25125.646188137231},2894575.7872932809,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4901","v":385845.48539314541},-477579.37581417605,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4901","v":105072.15842988178},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4901","v":-30937.494272683231},3887118.3329761331,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4901","v":266806.4307178593},-652095.39236180729,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4901","v":141101.12960631351},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4901","v":-41545.880985947217},3459942.3227163465,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4901","v":302418.94817643741},-363126.08258741687,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4901","v":125594.77954821658},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4901","v":-36980.184199269577},4718934.6739912368,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4901","v":288668.26854080288},-380421.05409328477,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4901","v":171295.79189547471},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4901","v":-50436.411128239073},5692723.9220801191,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4901","v":841067.74484873866},-404230.16775282123,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4901","v":206644.02447645273},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4901","v":-60844.360858835586},7314423.2459365791,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4901","v":441747.26561950392},-409029.94972866325,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4901","v":265511.18180910457},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4901","v":-78177.233525036776},8199401.2095495136,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4901","v":920156.83497531945},-782098.83919157775,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4901","v":297635.59368592891},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4901","v":-87635.9600164679},9682085.1955740917,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4901","v":1306916.1590385113},-1037774.7064305173,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4901","v":351456.53952708142},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4901","v":-103483.02386851789},11866002.816711579,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4901","v":1868392.2413793027},-1163873.3429224,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4901","v":430732.03795876872},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4901","v":-126824.93780027679},321233.05809664173,-17599.22626383209,-285733.71302358172,27907.460937967546,29106.595214753754,582637.24071353453,220051.26417490846,348057.62945320271,517114.96826655761,1008425.9986153946,{"$f":"BI4901*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":14056619.527501414},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4901:BI4901)+Monte_Carlo!BJ4901/(1+Analise_Fundamentalista!$C$10)^10","v":8211091.4143958315},{"$f":"(BK4901+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":52.766107697763964},0.72362361262368313]
["Tent4877",2307264.7556925216,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4902","v":77000.91411816758},-230620.77142421567,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4902","v":83752.959246751256},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4902","v":-24660.259537218633},2707808.0341429706,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4902","v":416678.49108129699},-270063.74635970412,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4902","v":98292.549813396749},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4902","v":-28941.303218099456},3160540.2932919087,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4902","v":141744.93069828252},-309771.78002514638,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4902","v":114726.58338351025},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4902","v":-33780.147561358681},4161488.8865046897,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4902","v":254540.848120943},-560229.88376561401,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4902","v":151060.69134776114},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4902","v":-44478.378889662526},5228827.8857163675,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4902","v":384701.01866656356},-286494.56582052121,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4902","v":189804.74942904225},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4902","v":-55886.197030088726},4893067.4885840863,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4902","v":478398.47225255921},-140538.39593754645,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4902","v":177616.75635702373},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4902","v":-52297.558788563452},7139444.507105777,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4902","v":995271.33743404096},-508777.90944963886,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4902","v":259159.51057320196},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4902","v":-76307.044548060177},8863283.4921006914,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4902","v":1307071.11938592},-1188702.4611612998,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4902","v":321734.30434233131},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4902","v":-94731.59537841806},9855579.909690218,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4902","v":402395.07947148359},-534803.30069862399,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4902","v":357754.3411491295},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4902","v":-105337.35145181038},11829665.553061301,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4902","v":772717.96550607902},-755021.37224039366,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4902","v":429413.00712187344},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4902","v":-126436.56175878551},-94527.157596515477,215965.99131689017,-87080.413504712284,-199106.7231865724,232125.00524499585,463179.27388347301,669345.89400954393,345371.36718853342,120008.76847017872,320673.0386287733,{"$f":"BI4902*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":4469915.3957965178},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4902:BI4902)+Monte_Carlo!BJ4902/(1+Analise_Fundamentalista!$C$10)^10","v":3262003.8482559547},{"$f":"(BK4902+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":22.361451142418044},0.39361453221179632]
["Tent4878",2598120.296630261,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4903","v":414598.09428767109},-89896.430791724531,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4903","v":94310.920662643752},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4903","v":-27768.950514128188},2739244.3150159069,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4903","v":383764.82302316185},-56901.965648291072,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4903","v":99433.676571530843},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4903","v":-29277.297101462369},3036493.2939277547,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4903","v":304039.75769185089},-242194.58765795361,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4903","v":110223.71770379356},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4903","v":-32454.321735958307},4452353.2762496201,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4903","v":511391.36815376783},-31036.739297696779,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4903","v":161618.97397247297},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4903","v":-47587.164443443413},4995723.9800912384,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4903","v":654919.07516855339},-658183.20240323292,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4903","v":181343.15356757375},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4903","v":-53394.760883598625},5557687.5763670867,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4903","v":544192.06228044361},-381518.98805328301,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4903","v":201742.2491030673},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4903","v":-59401.079881208272},7161643.680506655,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4903","v":1135218.5666276508},-812406.77220786666,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4903","v":259965.33333826094},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4903","v":-76544.311370702315},8824709.1519473549,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4903","v":1216272.9836947401},-121516.58220833629,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4903","v":320334.06835690228},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4903","v":-94319.309255938497},9320968.1514656506,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4903","v":1345953.6997273858},-757188.58087777148,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4903","v":338348.10842748545},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4903","v":-99623.371434155415},11355794.829673139,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4903","v":1110008.6839780416},-1169381.7872185416,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4903","v":412211.65418383793},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4903","v":-121371.78755070633},391243.6336444621,397019.2368449393,139614.56600173251,594386.43838510057,124684.26544929561,305014.24344901962,506232.81638734264,1320771.1605873676,827489.85584294435,231466.76339263163,{"$f":"BI4903*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3226454.1282551037},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4903:BI4903)+Monte_Carlo!BJ4903/(1+Analise_Fundamentalista!$C$10)^10","v":4634000.9418338751},{"$f":"(BK4903+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":30.790297847530166},0.48782813125187985]
["Tent4879",2674474.2415852165,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4904","v":262162.80458676489},-318830.06611631118,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4904","v":97082.543999048285},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4904","v":-28585.028553995162},3181213.4464810439,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4904","v":122920.99371398824},-107760.31401392235,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4904","v":115477.01211184742},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4904","v":-34001.104138552066},4028182.2197537757,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4904","v":321140.96809582505},-778081.49837045465,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4904","v":146221.70275741257},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4904","v":-43053.584881082286},3863126.8178543439,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4904","v":438168.0778314143},-381104.55466072337,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4904","v":140230.24542048026},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4904","v":-41289.45744888467},5374021.2829139037,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4904","v":759903.44838826917},-945957.95305857493,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4904","v":195075.22246356521},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4904","v":-57438.037515298682},5002789.0301704155,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4904","v":298888.61116915266},-74105.471523278917,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4904","v":181599.61258464048},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4904","v":-53470.272793606397},6319113.4945999952,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4904","v":525677.66733116598},-364214.23920749326,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4904","v":229381.76196861183},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4904","v":-67539.270661291797},7305578.1729128994,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4904","v":560176.7829002738},-280290.49525653152,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4904","v":265190.10853883548},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4904","v":-78082.696564832513},11022386.891555697,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4904","v":654220.74344803055},-393445.79452324653,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4904","v":400109.05460795522},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4904","v":-117808.29260914846},11813341.580986494,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4904","v":656810.19174238946},-2274518.3540108884,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4904","v":428820.45225163008},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4904","v":-126262.08963240735},11830.253915506833,96636.587673361239,-353772.41239829932,156004.31114228652,-48417.319722039232,352912.4794369078,323305.9194309928,466993.6996177453,543075.71092359081,-1315149.7996492761,{"$f":"BI4904*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-18332094.155369163},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4904:BI4904)+Monte_Carlo!BJ4904/(1+Analise_Fundamentalista!$C$10)^10","v":-8485614.8726715576},{"$f":"(BK4904+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-49.80989514708466},1.0178130240746142E-2]
["Tent4880",2300160.741837624,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4905","v":251656.90357915792},-256253.23246168174,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4905","v":83495.085857314843},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4905","v":-24584.331178764951},2819470.1241049115,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4905","v":284032.29186334816},-203940.66337710439,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4905","v":102345.84731508831},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4905","v":-30134.757984023458},3324321.1587266726,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4905","v":239507.59353157517},-122502.59639261085,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4905","v":120671.77546184123},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4905","v":-35530.652629702818},4242568.1619037399,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4905","v":252770.15270959181},-544299.8960225702,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4905","v":154003.84264043305},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4905","v":-45344.961699241343},4417274.2955217212,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4905","v":153985.87239321912},-162503.9953396825,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4905","v":160345.61839588702},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4905","v":-47212.237046439324},6096454.1383191403,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4905","v":689275.8032114004},-814104.58129924419,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4905","v":221299.29984696378},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4905","v":-65159.466826153744},6246432.5790852709,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4905","v":688154.79971710185},-1014294.7187232584,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4905","v":226743.46840472726},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4905","v":-66762.450300484168},7980709.8338083783,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4905","v":944415.96360704792},-12269.773303908769,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4905","v":289697.16796565836},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4905","v":-85298.566325075459},9281349.4577601142,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4905","v":1390468.759341524},-625698.13923336053,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4905","v":336909.96274821623},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4905","v":-99199.923164123291},11545222.074436514,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4905","v":1315449.9067150932},-327020.64681021741,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4905","v":419087.80147978594},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4905","v":-123396.40349812193},54314.42579602608,152302.71781730864,202146.11997110274,-182870.8623717867,104615.25840298433,31311.054932966246,-166158.90090191341,1136544.7919437219,1002480.6596922564,1284120.6578865396,{"$f":"BI4905*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":17899573.731835298},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4905:BI4905)+Monte_Carlo!BJ4905/(1+Analise_Fundamentalista!$C$10)^10","v":10452815.942261074},{"$f":"(BK4905+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":66.538113840423364},0.83763680217545156]
["Tent4881",2609823.7299238704,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4906","v":208999.44702389571},-545254.56897016522,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4906","v":94735.751479856379},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4906","v":-27894.037893799235},3429811.491304324,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4906","v":224251.22359801619},-393915.38132876204,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4906","v":124501.0401803804},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4906","v":-36658.143080728922},3424086.9769745185,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4906","v":135275.37674332238},-390287.96215641272,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4906","v":124293.24217445639},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4906","v":-36596.958941046105},4046412.4771745931,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4906","v":252090.51317429869},-37686.150999088415,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4906","v":146883.45516491431},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4906","v":-43248.43156190576},4925840.8743426381,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4906","v":270319.8372349139},-284815.73075308546,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4906","v":178806.41958706349},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4906","v":-52647.843772861532},7132470.2111994699,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4906","v":398228.22387476859},-463209.18903651083,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4906","v":258906.34590305536},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4906","v":-76232.502627062786},6416250.94446084,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4906","v":847318.57406588132},-565776.99393306242,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4906","v":232907.81976473451},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4906","v":-68577.484727727788},8538411.4179313164,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4906","v":948472.31757590035},-1323112.1841253953,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4906","v":309941.55384797003},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4906","v":-91259.332541807991},9438101.2267498299,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4906","v":755113.6236241631},-733945.58659771876,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4906","v":342600.00091469073},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4906","v":-100875.30059823327},13043053.935416281,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4906","v":2124060.874189327},-907661.33794767514,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4906","v":473458.61024874804},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4906","v":-139405.36924153948},-269413.4083602124,-81821.260631094367,-167316.30217968003,318039.3857782188,111662.6822960304,117692.87811425034,445871.9151698256,-155957.64524333287,262892.73734290176,1550452.7772488606,{"$f":"BI4906*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":21612021.918384943},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4906:BI4906)+Monte_Carlo!BJ4906/(1+Analise_Fundamentalista!$C$10)^10","v":11249521.350357477},{"$f":"(BK4906+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":71.432663388240613},0.86945240332872986]
["Tent4882",2396703.1365533271,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4907","v":244616.80513565923},-121108.87886401458,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4907","v":86999.543345454804},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4907","v":-25616.185240662264},3271488.7793106316,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4907","v":150405.96046453138},-101030.6880196597,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4907","v":118753.97729445559},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4907","v":-34965.975262203516},3639436.5700190901,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4907","v":325047.65419612016},-184225.0767304615,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4907","v":132110.36227112816},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4907","v":-38898.635349274162},4321068.2020636918,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4907","v":334078.34962870448},-222701.13823448395,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4907","v":156853.36853388062},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4907","v":-46183.977403551122},5135223.8383399779,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4907","v":348294.24148396222},-512632.55678796518,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4907","v":186406.95299241587},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4907","v":-54885.748296868667},6070988.0922451345,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4907","v":771811.70984003844},-420512.89825541258,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4907","v":220374.8906677615},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4907","v":-64887.283365620082},7383467.1261924636,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4907","v":1059696.9657655859},-1753862.9642880515,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4907","v":268017.45217753178},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4907","v":-78915.180915931545},9033614.5950458907,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4907","v":387291.37296988809},-605011.36129442928,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4907","v":327917.26790913776},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4907","v":-96552.109992324418},9054075.7007995714,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4907","v":1095618.1239853629},-539056.71635833697,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4907","v":328659.99938462337},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4907","v":-96770.800186875931},11935117.568864573,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4907","v":1244558.8447947672},-544102.68528677104,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4907","v":433240.88095398084},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4907","v":-127563.642676576},184891.28437643719,133163.27447712375,234034.30438751268,222046.60252455005,-32817.110608455754,506786.41888676723,-505063.72726086533,13645.169592272156,788450.60682477336,1006133.397785401,{"$f":"BI4907*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":14024662.579108668},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4907:BI4907)+Monte_Carlo!BJ4907/(1+Analise_Fundamentalista!$C$10)^10","v":8190721.8921861211},{"$f":"(BK4907+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":52.640967796983062},0.72243350455297284]
["Tent4883",2176044.5026544472,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4908","v":98919.923881239243},-334905.56517187081,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4908","v":78989.706794716301},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4908","v":-23257.765311761981},3049831.4926395677,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4908","v":222442.5767052607},-64935.218647249596,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4908","v":110707.88997330853},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4908","v":-32596.881639922849},3679239.5719916597,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4908","v":583823.1563722206},-1093566.8966112412,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4908","v":133555.19828046876},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4908","v":-39324.053523145318},4235883.1089185681,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4908","v":507631.04497380555},-148816.48091419158,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4908","v":153761.1773941287},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4908","v":-45273.511233390964},5789003.9092530124,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4908","v":580116.39211448655},-699119.18918499362,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4908","v":210138.95665624447},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4908","v":-61873.410284596437},6056931.1027337946,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4908","v":531437.73611357948},-1440307.3915775523,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4908","v":219864.62652630545},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4908","v":-64737.040958975434},7027505.8394582318,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4908","v":908459.72817447828},-1354707.6641635743,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4908","v":255096.17339159336},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4908","v":-75110.633694200282},8781354.9618387148,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4908","v":1321820.2383259339},-1407177.8779274253,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4908","v":318760.32537470385},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4908","v":-93855.935654158631},10309869.387718311,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4908","v":916733.20340591413},-1962322.3308386309,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4908","v":374244.90125743166},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4908","v":-110192.83949476703},12212953.746176716,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4908","v":960576.96829215775},-719078.37317710521,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4908","v":443326.24371015606},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4908","v":-130533.1814884709},-180253.69980767724,235618.36639139679,-415512.59548169712,467302.23022035172,29262.749301140953,-753742.06989664282,-266262.39629170299,139546.75011905382,-781537.06567005219,554291.65733673773,{"$f":"BI4908*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":7726364.5970539004},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4908:BI4908)+Monte_Carlo!BJ4908/(1+Analise_Fundamentalista!$C$10)^10","v":3040471.079278612},{"$f":"(BK4908+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":21.000467392081124},0.37882617987112144]
["Tent4884",2533860.2647775845,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4909","v":108588.32960508297},-172497.81349949189,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4909","v":91978.302433342731},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4909","v":-27082.133338315478},2529972.6091056713,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4909","v":122487.28386107445},-192034.24061598768,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4909","v":91837.181798507998},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4909","v":-27040.581714201173},3929831.2745569535,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4909","v":459614.20535973227},-78955.957996393787,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4909","v":142651.59547578136},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4909","v":-42002.400864033305},3951166.4319026875,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4909","v":227818.5838615243},-413983.21630879759,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4909","v":143426.05473941448},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4909","v":-42230.433003004408},4894820.426472744,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4909","v":745479.10811107187},-1360124.1414565558,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4909","v":177680.38743151946},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4909","v":-52316.294351172932},5493153.5630105855,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4909","v":688887.40203139454},-241841.74891303285,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4909","v":199399.68543440237},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4909","v":-58711.334365691138},8467175.3973008394,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4909","v":399880.70049130416},-1269998.4218528972,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4909","v":307355.70949783851},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4909","v":-90497.955351430486},8703617.7083672192,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4909","v":1408383.2925494048},-1328319.4117552559,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4909","v":315938.48838963785},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4909","v":-93025.07268466719},10076079.213121578,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4909","v":1203563.4890309074},-1448671.1231345762,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4909","v":365758.39405578462},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4909","v":-107694.06844190767},12563907.975472694,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4909","v":1989583.8301573666},-1477687.9239419438,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4909","v":456065.76794168656},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4909","v":-134284.21281626739},986.68520061832533,-4750.3566706064084,481307.44197508652,-84969.010710863222,-489280.94026513741,587734.00418707298,-653259.96721518494,302977.29649911955,12956.691510208097,833677.46134084195,{"$f":"BI4909*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":11620770.288361929},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4909:BI4909)+Monte_Carlo!BJ4909/(1+Analise_Fundamentalista!$C$10)^10","v":6059087.6675801286},{"$f":"(BK4909+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":39.545300033052754},0.58634147610070886]
["Tent4885",2926895.7249373076,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4910","v":189815.05943761356},-44502.835179280031,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4910","v":106245.36164103438},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4910","v":-31282.932761509452},3157118.9208952636,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4910","v":293956.14376390749},-120941.98081633776,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4910","v":114602.38867971773},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4910","v":-33743.579616103772},3603942.4194434984,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4910","v":443162.77848608157},-74011.71226593139,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4910","v":130821.93616427536},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4910","v":-38519.270578461597},3700186.4208709807,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4910","v":258965.88497353651},-29087.588141723623,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4910","v":134315.5620732278},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4910","v":-39547.935385240467},5492848.7930031531,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4910","v":297877.58936705976},-136066.49541598643,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4910","v":199388.62238238411},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4910","v":-58708.07695560679},5665914.9681403888,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4910","v":508219.59861358791},-422263.23404901184,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4910","v":205670.86817905665},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4910","v":-60557.82427457755},7550204.1471029129,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4910","v":908050.37935325655},-302801.78518792725,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4910","v":274069.95173692721},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4910","v":-80697.281647964875},7554641.8866772596,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4910","v":258081.89633290793},-878533.40484304796,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4910","v":274231.04023827973},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4910","v":-80744.712619808037},8965154.0015720669,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4910","v":715290.71040381002},-67254.541687765872,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4910","v":325432.17066094588},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4910","v":-95820.396824613068},13483805.226525402,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4910","v":1354171.724536519},-1185560.9539534012,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4910","v":489457.73858074361},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4910","v":-144116.15988803934},220274.65313785849,253872.97201118368,461453.73180596402,324645.92351980018,302491.63937785063,231069.4084690552,798621.26425429177,-426965.18089166831,877647.94255237689,513952.34927582205,{"$f":"BI4910*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":7164068.2002994316},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4910:BI4910)+Monte_Carlo!BJ4910/(1+Analise_Fundamentalista!$C$10)^10","v":5724743.7201477792},{"$f":"(BK4910+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":37.491262241806304},0.56348273736602628]
["Tent4886",2718415.9636894404,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4911","v":282795.19493059488},-64899.851089680349,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4911","v":98677.614201350443},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4911","v":-29054.681752194021},2793337.6201829715,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4911","v":401792.83230910334},-261808.43360498649,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4911","v":101397.24593304498},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4911","v":-29855.451360246334},3549561.6177681983,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4911","v":529555.84152559028},-318248.14612180128,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4911","v":128847.93077313852},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4911","v":-37938.043530353541},5223810.8914489849,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4911","v":172453.4858830813},-437602.96689351642,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4911","v":189622.63417097289},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4911","v":-55832.574930403309},4930044.4150438607,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4911","v":457799.25892784417},-104095.50764227091,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4911","v":178959.00674559089},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4911","v":-52692.771605444097},6122014.350415281,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4911","v":868012.8512978974},-19596.958190474634,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4911","v":222227.12722210345},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4911","v":-65432.656741858926},6872457.3199194949,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4911","v":1088568.323722095},-570002.17662630603,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4911","v":249467.96262550843},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4911","v":-73453.460748072932},9194428.2765819505,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4911","v":1114417.5171111191},-445027.68993891426,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4911","v":333754.75217824022},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4911","v":-98270.901524172077},9606059.9106296431,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4911","v":487248.41137303127},-135678.92967387009,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4911","v":348696.84644202673},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4911","v":-102670.45857730215},11379624.825917829,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4911","v":967572.29462526727},-1894771.7131929602,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4911","v":413076.67528703279},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4911","v":-121626.48475904149},287518.27629007096,211526.19327691547,302217.58264657401,-131359.42176986556,479969.98642571998,1005210.3635876672,694580.64897322445,904873.67782627302,597595.86956388573,-635749.2280397017,{"$f":"BI4911*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-8861815.3694241699},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4911:BI4911)+Monte_Carlo!BJ4911/(1+Analise_Fundamentalista!$C$10)^10","v":-1727009.2809493928},{"$f":"(BK4911+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-8.2884876021317453},0.12705405373480488]
["Tent4887",2546091.2005369766,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4912","v":244439.7741607654},-327575.04320823879,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4912","v":92422.281418276572},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4912","v":-27212.858713227699},2859413.0882100994,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4912","v":150833.00431034638},-408674.53342962475,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4912","v":103795.76390426281},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4912","v":-30561.672086139188},3548218.1824545572,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4912","v":417505.10346411978},-558990.63269983488,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4912","v":128799.16450875709},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4912","v":-37923.684769216954},4201890.7091065217,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4912","v":270117.60419150715},-43556.26013838956,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4912","v":152527.26435093177},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4912","v":-44910.197313915618},4671278.4530835198,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4912","v":649267.63300612755},-838282.25963204436,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4912","v":169565.8865962711},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4912","v":-49927.057022583089},5060002.0363432663,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4912","v":544292.13672624016},-154337.75065442905,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4912","v":183676.42607670141},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4912","v":-54081.770705862029},7763578.1142548835,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4912","v":441418.23625938501},-749017.24604533217,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4912","v":281815.35725708079},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4912","v":-82977.842383559444},6325716.3685642136,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4912","v":280936.53264388768},-917182.19243512105,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4912","v":229621.44414321802},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4912","v":-67609.842790150185},9646199.7075072806,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4912","v":1537942.7453967563},-860521.38144574128,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4912","v":350153.90799674048},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4912","v":-103099.47644633154},12760217.461163705,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4912","v":1525269.3347052247},-828567.74706684169,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4912","v":463191.73834203405},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4912","v":-136382.38679253706},-17925.846342424509,-184607.43730115474,-50610.049496174965,334178.41109013371,-69375.797052228794,519549.04144265043,-108761.49491242581,-474234.05843816558,924475.795501424,1023510.9391878799,{"$f":"BI4912*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":14266891.050164988},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4912:BI4912)+Monte_Carlo!BJ4912/(1+Analise_Fundamentalista!$C$10)^10","v":7726513.1910282997},{"$f":"(BK4912+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":49.78910754191886},0.69465461783795857]
["Tent4888",2902936.7017655121,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4913","v":142151.84003370072},-22566.839205135781,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4913","v":105375.65690240456},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4913","v":-31026.856501419665},2598510.6295086499,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4913","v":361110.23647915834},-195579.01806520508,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4913","v":94325.089619013292},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4913","v":-27773.122428106952},3158997.8870113031,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4913","v":343419.64555375191},-413224.04404071288,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4913","v":114670.594537825},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4913","v":-33763.662180087318},4292218.4838553024,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4913","v":294014.02285222319},-51156.484636604517,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4913","v":155806.13315812839},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4913","v":-45875.628941659517},4110704.9524855879,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4913","v":456239.51713297894},-131817.92015779292,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4913","v":149217.25108118675},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4913","v":-43935.59549640771},5659889.7170572095,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4913","v":868420.98448612262},-412445.21791471296,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4913","v":205452.15352692324},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4913","v":-60493.425832603556},7726118.2090998841,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4913","v":518654.33964690019},-229268.44002128005,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4913","v":280455.57489916403},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4913","v":-82577.467445623624},7409079.4797067391,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4913","v":657272.88278428896},-238130.03199423867,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4913","v":268947.17226916936},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4913","v":-79188.928123946025},10541895.57683517,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4913","v":370004.98163429322},-441976.66202089284,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4913","v":382667.37636061967},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4913","v":-112672.75690733815},12849623.812813213,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4913","v":1232449.5323580822},-782793.53096879285,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4913","v":466437.15979079815},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4913","v":-137337.97016480198},193933.8012295498,232083.18560485961,11102.533870776715,352788.04243208753,429703.25255996507,600934.49426572933,487264.00707916054,608901.09493527352,198022.93906668189,778755.19101528567,{"$f":"BI4913*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":10855199.528967645},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4913:BI4913)+Monte_Carlo!BJ4913/(1+Analise_Fundamentalista!$C$10)^10","v":7583927.7523713158},{"$f":"(BK4913+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":48.913135711915388},0.68588101110087329]
["Tent4889",2022798.4979444966,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4914","v":234516.31879975833},-43094.925919201938,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4914","v":73426.926729908519},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4914","v":-21619.857811174807},2594597.61118851,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4914","v":397106.80960532639},-83727.152570023623,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4914","v":94183.04832830753},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4914","v":-27731.299725657886},3094229.3387486581,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4914","v":118538.11519245956},-100854.03220169547,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4914","v":112319.5173284458},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4914","v":-33071.409933757532},3715669.7149933293,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4914","v":553647.29493214318},-170561.12513802585,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4914","v":134877.60060757244},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4914","v":-39713.422267751965},4337744.3055909276,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4914","v":630903.97830253839},-114799.92327580652,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4914","v":157458.70566117181},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4914","v":-46362.21314352702},6086743.5901233098,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4914","v":904877.85862324701},-546666.83146089897,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4914","v":220946.81010979667},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4914","v":-65055.67958710064},6632586.1286860779,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4914","v":410742.62331233843},-625381.44562502811,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4914","v":240760.71650029637},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4914","v":-70889.695225835589},7515268.1538376901,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4914","v":290098.20184378827},-499252.92029241804,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4914","v":272801.78655867104},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4914","v":-80323.882514213386},10411490.892584397,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4914","v":1353309.7642882576},-1090538.2689487424,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4914","v":377933.72878996521},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4914","v":-111278.97955666392},11434044.886567598,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4914","v":1667515.6480895497},-907666.65631300374,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4914","v":415052.10576615779},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4914","v":-122208.13141070704},243228.46179929009,379831.40563795238,96932.190385452355,478250.34813393786,627200.54754437669,514102.15768504411,-44767.801038228892,-16676.814404172124,529426.24457281642,1052692.9661319968,{"$f":"BI4914*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":14673664.229712091},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4914:BI4914)+Monte_Carlo!BJ4914/(1+Analise_Fundamentalista!$C$10)^10","v":9452032.7864449956},{"$f":"(BK4914+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":60.38981524349709},0.79107824129913407]
["Tent4890",2465815.0843693498,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4915","v":309317.39823054674},-303524.09209875838,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4915","v":89508.284544148133},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4915","v":-26354.86014394803},3237198.3010671884,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4915","v":235765.62530122462},-142542.02433487913,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4915","v":117509.24410127131},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4915","v":-34599.47545282865},3381928.0791088981,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4915","v":119315.92791544477},-530851.25323777623,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4915","v":122762.88791142018},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4915","v":-36146.360733534697},4142225.2448625742,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4915","v":518238.30042154161},-128900.3579647491,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4915","v":150361.42742955862},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4915","v":-44272.48730251177},4654427.6870638272,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4915","v":484209.72926886688},-173873.3656178384,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4915","v":168954.20927738436},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4915","v":-49746.954473700775},6883018.7410368677,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4915","v":277870.47455550096},-21062.72650202411,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4915","v":249851.33877263186},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4915","v":-73566.342195767094},7462238.8912008135,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4915","v":935583.03566134977},-171487.48555696727,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4915","v":270876.84159448615},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4915","v":-79757.100840603423},8739908.9658811521,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4915","v":999344.41423496453},-299449.20192746649,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4915","v":317255.84921876621},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4915","v":-93412.957008309531},9958563.1030956525,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4915","v":1145963.3959427979},-1610051.9932122051,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4915","v":361492.59753219323},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4915","v":-106438.04536701186},13129593.133911571,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4915","v":2161040.2388305003},-676782.82828198443,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4915","v":476599.95497173234},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4915","v":-140330.30821517546},68946.730531988462,176133.36961478813,-324918.79814444593,495426.88258383941,429543.61845471204,433092.74463034165,955215.29085826513,923738.10451795475,-209034.04510422586,1820527.0573050727,{"$f":"BI4915*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":25376632.711964779},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4915:BI4915)+Monte_Carlo!BJ4915/(1+Analise_Fundamentalista!$C$10)^10","v":14785053.059722401},{"$f":"(BK4915+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":93.153157505021696},0.95913280364997389]
["Tent4891",2626406.7947128387,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4916","v":148480.16529334785},-359582.96491310379,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4916","v":95337.711331247527},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4916","v":-28071.279227118059},3217264.2177977827,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4916","v":200548.49818696143},-137427.30753405855,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4916","v":116785.64337033448},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4916","v":-34386.418123431475},3657384.1014883253,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4916","v":377224.23700217885},-352261.80406215164,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4916","v":132761.85181866016},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4916","v":-39090.460228925171},4314265.2136836778,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4916","v":535458.71071648563},-219980.25239581178,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4916","v":156606.4222711504},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4916","v":-46111.266433270874},4758668.1971094739,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4916","v":328202.72494917869},-946185.25357059424,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4916","v":172738.10584502955},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4916","v":-50861.086705676091},6453390.7445237134,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4916","v":957732.09864194994},-538813.54466537037,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4916","v":234255.98241205266},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4916","v":-68974.43835277285},7140614.7336954782,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4916","v":276806.95654277247},-179761.76879326956,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4916","v":259201.98941731156},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4916","v":-76319.55203830298},8199407.1496701622,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4916","v":1329514.4303674235},-420488.50322901382,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4916","v":297635.80931037397},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4916","v":-87636.023505027886},9203547.0373700541,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4916","v":1108898.4782370266},-21925.457388396488,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4916","v":334085.76022522862},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4916","v":-98368.363684566808},12191460.636867784,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4916","v":514739.3419253453},-1289836.6281887102,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4916","v":442546.05084169761},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4916","v":-130303.46114427876},-143836.36751562648,145520.41589980587,118633.82452976221,425973.61415855336,-496105.50948206213,584200.09803585941,279927.62512851146,1119025.7129437556,1322690.4173892923,-462854.69656594598,{"$f":"BI4916*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-6451809.4288305026},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4916:BI4916)+Monte_Carlo!BJ4916/(1+Analise_Fundamentalista!$C$10)^10","v":-1389663.5446522413},{"$f":"(BK4916+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-6.2160083591497495},0.13972283815421782]
["Tent4892",2587436.9937847098,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4917","v":286897.69031892112},-39019.700485190755,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4917","v":93923.120248479507},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4917","v":-27654.766383227736},2636523.0166477035,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4917","v":387725.27151398303},-296959.25001489313,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4917","v":95704.926893029697},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4917","v":-28179.402344690228},3509961.6833506091,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4917","v":448473.79203695396},-668860.90652339195,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4917","v":127410.46604991263},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4917","v":-37514.795761329529},4212949.9830932096,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4917","v":621279.10577434138},-547082.04558286758,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4917","v":152928.71239508037},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4917","v":-45028.399859216093},4534856.806533522,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4917","v":289014.53681627795},-380731.32973291207,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4917","v":164613.82525364149},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4917","v":-48468.969821225961},6185309.5342606837,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4917","v":1015662.0802717275},-91851.15847464955,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4917","v":224524.72178295325},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4917","v":-66109.161532751517},6758610.6785393571,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4917","v":749525.36166350811},-416386.00698114914,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4917","v":245335.36661875833},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4917","v":-72236.657294135468},8758357.1151957586,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4917","v":1016449.2959083292},-1022303.875733639,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4917","v":317925.51103105373},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4917","v":-93610.132537887199},11521483.689229149,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4917","v":1832209.716845006},-368254.34752408264,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4917","v":418226.10582741193},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4917","v":-123142.68543704387},12229081.927683625,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4917","v":781192.3395258924},-851744.73192707519,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4917","v":443911.691446546},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4917","v":-130705.56098711425},314146.34369898215,158291.54604742938,-130491.44419785489,182097.37272733808,24428.062515781414,1082226.4820472796,506238.06400698185,218460.79866785672,1759038.7897112914,242653.73805824894,{"$f":"BI4917*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3382391.2488314188},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4917:BI4917)+Monte_Carlo!BJ4917/(1+Analise_Fundamentalista!$C$10)^10","v":4211120.5013773469},{"$f":"(BK4917+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":28.192337236765987},0.45846477870933949]
["Tent4893",2591901.6930023804,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4918","v":405964.52818078536},-108330.70815667413,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4918","v":94085.187376104965},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4918","v":-27702.485502237261},2669563.3243499314,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4918","v":278330.8540673292},-298262.8523228683,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4918","v":96904.279302698968},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4918","v":-28532.540215459616},3684286.6604167172,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4918","v":161868.40601508392},-417361.85979677201,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4918","v":133738.40594666122},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4918","v":-39377.997271976972},4299020.4519523466,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4918","v":397128.59563081502},-379934.56996433064,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4918","v":156053.0423849191},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4918","v":-45948.329007060835},5356282.9909998756,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4918","v":571141.01162864896},-179925.64255909939,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4918","v":194431.32824374619},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4918","v":-57248.449007405237},5307934.4804509077,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4918","v":809327.60769007204},-180293.29153214238,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4918","v":192676.29305601653},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4918","v":-56731.695645904838},7042645.8205834851,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4918","v":1141345.5095154508},-722025.70536053507,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4918","v":255645.74977594693},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4918","v":-75272.45121558191},8428413.7778367791,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4918","v":790390.76026818913},-757676.13664732082,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4918","v":305948.67533441971},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4918","v":-90083.667570321588},11022229.298996238,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4918","v":1665793.7763753303},-1140033.7629263545,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4918","v":400103.33404936851},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4918","v":-117806.6082452679},12552852.922362648,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4918","v":1409033.1220339003},-1478287.3945994473,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4918","v":455664.4731139855},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4918","v":-134166.05538408764},364016.52189797891,48439.740831700248,-161133.04510700383,127298.73904434264,528398.24830589059,764978.91356804129,599693.10271528084,248579.63138496643,808056.73925307638,252244.14516435095,{"$f":"BI4918*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3516073.5457866928},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4918:BI4918)+Monte_Carlo!BJ4918/(1+Analise_Fundamentalista!$C$10)^10","v":3895466.9870078391},{"$f":"(BK4918+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":26.253123883469346},0.43668492073884135]
["Tent4894",2839712.2264219844,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4919","v":338088.3281409893},-286549.02626109496,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4919","v":103080.62903714583},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4919","v":-30351.107449548112},3018970.1288157431,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4919","v":138105.88878492999},-498854.37788909388,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4919","v":109587.63251682944},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4919","v":-32267.032523261933},2960184.5865056659,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4919","v":459361.99627236754},-165386.02921044515,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4919","v":107453.73647510003},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4919","v":-31638.727199035049},4363700.1574031785,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4919","v":346010.92869352893},-290717.93351699226,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4919","v":158400.89462916207},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4919","v":-46639.631693184354},5083629.2136170128,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4919","v":577721.33843894361},-124953.86673398141,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4919","v":184534.08491730114},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4919","v":-54334.300166239278},6193767.4049842479,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4919","v":552482.14951790788},-603781.45352854091,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4919","v":224831.73973582461},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4919","v":-66199.560038887721},6752459.7174743796,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4919","v":674561.18167039996},-406732.66657156905,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4919","v":245112.08873522442},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4919","v":-72170.915252225692},8303538.5636341069,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4919","v":702454.69790744397},-310729.15832103428,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4919","v":301415.74572578166},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4919","v":-88748.98970797137},12280900.256471198,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4919","v":1217550.9407682051},-20693.020157313713,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4919","v":445792.6799063544},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4919","v":-131259.40008751818},11036775.717563193,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4919","v":1056083.7689849574},-830827.17775763653,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4919","v":400631.36430615571},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4919","v":-117962.08171501734},124268.82346749204,-283427.88911059638,369790.97633798741,167054.25811251439,582967.25645602401,107332.87568630386,440769.68858182966,604392.29560422001,1511391.2004297278,507925.87381845922,{"$f":"BI4919*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":7080064.1457507722},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4919:BI4919)+Monte_Carlo!BJ4919/(1+Analise_Fundamentalista!$C$10)^10","v":5734031.1614583526},{"$f":"(BK4919+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":37.548319519446302},0.56412095239110016]
["Tent4895",2455123.6998256235,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4920","v":265776.30814039952},-231427.68222131187,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4920","v":89120.190766972024},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4920","v":-26240.589635108499},3013220.5597016173,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4920","v":489320.1952701775},-276537.58885693969,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4920","v":109378.92503039396},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4920","v":-32205.58059572232},2965374.2897750246,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4920","v":196692.62934046221},-260204.75093878421,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4920","v":107642.12101369663},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4920","v":-31694.195228539589},3378205.890099742,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4920","v":179723.89583162862},-199091.23187521647,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4920","v":122627.77366255758},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4920","v":-36106.577632446752},5132621.2542224731,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4920","v":201699.68390030065},-642158.7068252248,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4920","v":186312.48003650917},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4920","v":-54857.93163662334},5527958.2625316745,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4920","v":807101.20736072538},-286985.43219002243,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4920","v":200663.08469250365},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4920","v":-59083.330219737523},6438749.2254176531,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4920","v":530290.51060366677},-449861.99567065533,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4920","v":233724.50003666643},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4920","v":-68817.948439647895},8125226.0136141777,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4920","v":1121231.5283228168},-1320333.3372968349,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4920","v":294943.05822940415},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4920","v":-86843.16864804065},9694856.4841277283,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4920","v":691310.39216331625},-259630.81755820097,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4920","v":351920.13314247481},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4920","v":-103619.5245841728},13106544.010741113,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4920","v":1892727.938147787},-1040186.2780072629,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4920","v":475763.27930683264},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4920","v":-140083.95705062599},97228.227050951173,289955.95084790944,12435.804186835034,67153.859986522963,-309004.47452503833,661695.52964346914,245335.06653002999,8998.080607345415,679980.18316341727,1188220.9823967309,{"$f":"BI4920*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":16562812.032888643},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4920:BI4920)+Monte_Carlo!BJ4920/(1+Analise_Fundamentalista!$C$10)^10","v":9540641.2282278221},{"$f":"(BK4920+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":60.934180079299047},0.79549276681159764]
["Tent4896",2546509.4685810101,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4921","v":291293.9099204719},-99111.493016392269,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4921","v":92437.464412061629},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4921","v":-27217.329200845794},3051889.8198379646,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4921","v":398333.08215915348},-82458.077179438056,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4921","v":110782.60658029457},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4921","v":-32618.881231777123},3460972.818680048,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4921","v":419176.68332350219},-60341.26298178127,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4921","v":125632.18621610716},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4921","v":-36991.198235632},4115313.9797361051,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4921","v":652880.04358565563},-854183.17677185498,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4921","v":149384.55726940261},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4921","v":-43984.857206808061},4150123.9276064928,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4921","v":294428.89126678475},-621166.68810445943,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4921","v":150648.14704087426},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4921","v":-44356.909155698151},5449190.3719292637,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4921","v":188797.57243559309},-619793.15950066166,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4921","v":197803.83591522314},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4921","v":-58241.451705075393},7057787.5588227874,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4921","v":516328.05106373632},-558137.53819715651,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4921","v":256195.38994296826},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4921","v":-75434.287517161327},7899940.7525108624,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4921","v":521802.10642577341},-304078.1177720573,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4921","v":286765.27661785419},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4921","v":-84435.29889880144},9586991.3953808639,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4921","v":639341.57921050419},-1346909.0522768737,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4921","v":348004.66554835736},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4921","v":-102466.65251912693},11540934.065815851,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4921","v":1056436.2208135177},-426338.9272158565,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4921","v":418932.14816329075},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4921","v":-123350.57286458823},257402.55211529543,394038.73032823286,447476.4083221961,-95903.433123604802,-220446.55895249857,-291433.20285492076,138951.61529238673,420053.96637276886,-462029.46003713913,925678.86889636365,{"$f":"BI4921*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":12903193.375210356},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4921:BI4921)+Monte_Carlo!BJ4921/(1+Analise_Fundamentalista!$C$10)^10","v":7173181.381042134},{"$f":"(BK4921+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":46.389720600600427},0.6600276346738021]
["Tent4897",2432380.9310987028,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4922","v":344624.92319097579},-275567.03118944506,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4922","v":88294.635668605173},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4922","v":-25997.512815243295},3502568.3252587575,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4922","v":552696.10493755818},-337610.36471264018,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4922","v":127142.08955890278},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4922","v":-37435.774864855979},3548626.4902507779,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4922","v":135882.68945823971},-326506.37309522752,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4922","v":128813.98594879021},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4922","v":-37928.048800783348},4498524.1514488682,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4922","v":590584.37640749849},-281551.11284177477,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4922","v":163294.96170617751},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4922","v":-48080.643036511181},5717214.7573991129,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4922","v":706702.7471890155},-67517.415987854285,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4922","v":207533.03382283568},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4922","v":-61106.121176440924},4810419.2680756748,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4922","v":616736.19215732079},-612403.6588623632,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4922","v":174616.65286782538},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4922","v":-51414.206948252016},8703887.3653910216,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4922","v":845060.63950181531},-789855.28667163535,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4922","v":315948.27685178519},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4922","v":-93027.954803928355},7562501.3477525115,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4922","v":262947.0058830459},-945404.9540312927,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4922","v":274516.33611579571},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4922","v":-80828.7152681648},9264055.342223946,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4922","v":1268319.5611271674},-1561506.5507524565,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4922","v":336282.19198626286},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4922","v":-99015.082054520957},11579470.394083513,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4922","v":1299186.6334645781},-329250.64405734075,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4922","v":420331.00432964868},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4922","v":-123762.45271251092},131355.01485489259,304792.0549189648,-99737.746488980949,424247.58223539003,785612.24384755595,127534.97921453096,278125.67487803684,-488770.32730061596,-55919.879693547206,1266504.541024375,{"$f":"BI4922*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":17654019.717338007},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4922:BI4922)+Monte_Carlo!BJ4922/(1+Analise_Fundamentalista!$C$10)^10","v":10097206.505768552},{"$f":"(BK4922+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":64.353431787438723},0.82192930166861078]
["Tent4898",2435845.5223601633,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4923","v":288040.58068837196},-17078.48100828335,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4923","v":88420.399203115827},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4923","v":-26034.542687730707},2641844.3517880291,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4923","v":309497.51624495356},-157407.20035255849,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4923","v":95898.0896256751},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4923","v":-28236.277267830796},3765570.3576833718,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4923","v":132177.27088801973},-617051.12740155892,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4923","v":136688.97768655507},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4923","v":-40246.764961421773},4785611.9583330406,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4923","v":647640.1097880844},-572292.80693879293,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4923","v":173716.15560292752},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4923","v":-51149.064122677184},5847707.9608987998,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4923","v":629153.85303045367},-566184.99566930358,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4923","v":212269.89461339844},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4923","v":-62500.844629051149},5446481.1810591482,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4923","v":875012.41437695513},-345186.13791286905,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4923","v":197705.49316891428},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4923","v":-58212.495621978262},7039012.0300995717,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4923","v":652340.26962133904},-249744.78646974068,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4923","v":255513.84436476271},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4923","v":-75233.612926124188},6708678.4755451651,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4923","v":534599.92894039932},-48217.378440282569,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4923","v":243522.84391101304},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4923","v":-71702.977281010026},9808777.3342872076,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4923","v":1384447.7058106263},-1531142.7591092549,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4923","v":356055.42290374817},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4923","v":-104837.12118842127},12932281.981874324,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4923","v":512293.26458444406},-952034.94726333732,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4923","v":469437.62440921966},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4923","v":-138221.42833616669},333347.95619547379,219752.12825023936,-388431.64378840593,197914.39432954183,212737.9073454974,669319.27401102195,582875.71459023701,658202.41713011987,104523.24841669825,-108525.4866058403,{"$f":"BI4923*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1512755.0026970909},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4923:BI4923)+Monte_Carlo!BJ4923/(1+Analise_Fundamentalista!$C$10)^10","v":902231.80263193185},{"$f":"(BK4923+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":7.8642215748948345},0.2477270506906884]
["Tent4899",2294299.6516225254,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4924","v":359869.14202982513},-47687.81360740454,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4924","v":83282.330191232075},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4924","v":-24521.687303362796},3453138.6639474346,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4924","v":494106.78382808587},-292670.97344922728,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4924","v":125347.80895058769},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4924","v":-36907.466063810658},3363834.6452287026,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4924","v":469663.10358912358},-477179.43694843177,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4924","v":122106.10215388497},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4924","v":-35952.97643539367},4447973.5667801751,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4924","v":370499.80344107526},-257478.23619857978,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4924","v":161459.99194503028},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4924","v":-47540.353702739449},5786916.4057040177,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4924","v":539743.32424802775},-547721.96140096267,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4924","v":210063.1809572333},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4924","v":-61851.098853203024},6472316.1347863916,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4924","v":261540.59960247795},-180512.74036878295,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4924","v":234942.96791533669},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4924","v":-69176.714677832366},7308891.905952299,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4924","v":1089914.43516626},-38107.406781056154,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4924","v":265310.39596901392},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4924","v":-78118.114050661592},8336303.7733220365,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4924","v":1193203.3086294758},-307534.10538734664,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4924","v":302605.11216712045},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4924","v":-89099.187305668922},10859392.928019583,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4924","v":1082028.4031538796},-1122108.3637688148,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4924","v":394192.42681228241},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4924","v":-116066.19802122412},10638320.498243354,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4924","v":815112.06769437878},-525912.50823446107,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4924","v":386167.56960595306},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4924","v":-113703.35540363773},370941.97131028987,289876.1532656356,78636.792359183106,226941.2054847863,140233.44495109536,246794.1124711993,1238999.310303556,1099175.1281035808,238046.26817612303,561663.77366223303,{"$f":"BI4924*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":7829125.7658875603},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4924:BI4924)+Monte_Carlo!BJ4924/(1+Analise_Fundamentalista!$C$10)^10","v":6529215.3039016891},{"$f":"(BK4924+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":42.433523191060544},0.6179781359437202]
["Tent4900",2423731.9081108207,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4925","v":380191.56181867089},-149599.72469120653,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4925","v":87980.678950789807},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4925","v":-25905.071255990802},2830360.4442373523,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4925","v":210168.79531337024},-124269.02057723796,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4925","v":102741.16238934932},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4925","v":-30251.15473487175},3745139.1835373114,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4925","v":308180.66132580448},-156693.93855650016,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4925","v":135947.33271867852},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4925","v":-40028.394678666453},4176684.416914193,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4925","v":221677.37963813715},-519937.00832234038,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4925","v":151612.2841530428},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4925","v":-44640.790126942309},4526256.4017080795,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4925","v":430658.26224120281},-44821.063512696433,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4925","v":164301.63335928967},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4925","v":-48377.047897399367},5330047.7345983814,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4925","v":723233.67642156361},-212745.7763200613,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4925","v":193478.99698015745},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4925","v":-56968.044155603937},6582030.2850439968,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4925","v":287632.1445882697},-403474.26477208198,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4925","v":238925.55584012781},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4925","v":-70349.349683668901},7487415.6312992377,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4925","v":496975.72156504705},-1459821.9956905469,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4925","v":271790.74906099035},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4925","v":-80026.192172058305},9656620.2022063117,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4925","v":1292329.0700033386},-4757.0383938750219,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4925","v":350532.16856077232},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4925","v":-103210.85165940593},11278827.511924015,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4925","v":1316804.4984902763},-997168.87475351791,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4925","v":409417.76561475638},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4925","v":-120549.15372557026},292667.44482226332,158389.78239060985,247405.66080931635,-191288.13465810276,501761.78419039672,646998.85292605578,52734.08597264663,-771081.71723656787,1534893.3485108297,608504.23562594445,{"$f":"BI4925*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":8482042.8398427386},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4925:BI4925)+Monte_Carlo!BJ4925/(1+Analise_Fundamentalista!$C$10)^10","v":5933449.9974805154},{"$f":"(BK4925+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":38.773446603760526},0.57778168082082504]
["Tent4901",2958301.9592331224,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4926","v":257526.44329598383},-90343.965380392969,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4926","v":107385.39771820395},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4926","v":-31618.605504271487},2892341.0760979648,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4926","v":474137.15923730028},-68679.872615025277,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4926","v":104991.03914124885},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4926","v":-30913.6094723233},3428116.382229385,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4926","v":410843.95969558565},-229778.60187440092,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4926","v":124439.5082729901},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4926","v":-36640.02559783982},3552605.7961621727,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4926","v":166597.95262328454},-329226.92153778189,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4926","v":128958.43345747127},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4926","v":-37970.579991151026},4608598.8492674893,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4926","v":751111.82233222947},-336469.70514711307,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4926","v":167290.63739001742},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4926","v":-49257.131608094016},6117763.2717435416,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4926","v":288234.67198902252},-499777.39786950278,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4926","v":222072.81445072751},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4926","v":-65387.220819041839},7814268.1844939599,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4926","v":1031634.9666558723},-1150769.0071036238,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4926","v":283655.390299008},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4926","v":-83519.622552034416},8222033.654197148,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4926","v":475412.92527034372},-1287511.6873271069,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4926","v":298457.14405614586},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4926","v":-87877.857682349277},9717089.063738253,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4926","v":589351.31610605284},-74920.355654506973,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4926","v":352727.1685420649},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4926","v":-103857.14845547962},11872299.520916862,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4926","v":1128881.092804271},-1602736.9482962936,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4926","v":430960.606270833},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4926","v":-126892.23755837706},242949.27012952333,479534.71629120054,268864.84049633506,-71641.115448177108,532675.62296703982,-54857.13224879458,81001.727299222053,-601519.47568296664,763300.9805381312,-169787.48677956665,{"$f":"BI4926*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2366696.3222566508},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4926:BI4926)+Monte_Carlo!BJ4926/(1+Analise_Fundamentalista!$C$10)^10","v":34872.820925861131},{"$f":"(BK4926+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":2.5356126956753609},0.20242164952364339]
["Tent4902",2254583.8059497573,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4927","v":316514.01873183617},-311265.4409255936,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4927","v":81840.657927190914},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4927","v":-24097.200664101227},2727690.2778941607,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4927","v":150438.8935537753},-416684.90382022725,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4927","v":99014.26878670443},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4927","v":-29153.806481921656},2960719.8566358257,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4927","v":200946.20552169596},-9284.5919671048832,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4927","v":107473.16660650852},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4927","v":-31644.448215792963},4506616.2794580795,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4927","v":622348.14790973661},-476632.0782491634,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4927","v":163588.7033176258},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4927","v":-48167.132450620767},5463305.5492783925,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4927","v":235016.72876688905},-709320.90082700853,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4927","v":198316.21225624144},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4927","v":-58392.316028722948},6067212.2479896909,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4927","v":412266.59814736742},-531817.09689862188,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4927","v":220237.82875093207},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4927","v":-64846.926792287246},6833637.8149623973,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4927","v":847977.26835042518},-598228.42408299854,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4927","v":248058.82723754339},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4927","v":-73038.554281449848},8229415.1015732195,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4927","v":643139.95029909362},-521888.16077795462,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4927","v":298725.08819205174},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4927","v":-87956.751275988732},10764126.845332759,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4927","v":1001701.4232233122},-1544742.5485425587,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4927","v":390734.29903514637},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4927","v":-115047.98530057512},12259172.657007771,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4927","v":520032.8166621477},-2758489.0373364794,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4927","v":445003.97512165189},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4927","v":-131027.17349082317},62992.035069332254,-196385.54796166922,267490.33194530668,261137.64052757825,-334380.27583260095,35840.403207390358,424769.11722352018,332020.12643720198,-267354.81158467522,-1924479.4190435032,{"$f":"BI4927*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-26825642.158318423},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4927:BI4927)+Monte_Carlo!BJ4927/(1+Analise_Fundamentalista!$C$10)^10","v":-13268310.007492501},{"$f":"(BK4927+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-79.192321915616134},8.0460217934263467E-4]
["Tent4903",2799378.2560910475,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4928","v":396281.45658909756},-474120.92409994663,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4928","v":101616.5190493119},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4928","v":-29920.014236654632},2974672.1303846426,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4928","v":180312.45317186762},-445842.80201226415,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4928","v":107979.62959988677},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4928","v":-31793.571410663106},3595600.8447530521,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4928","v":460547.78559560777},-490765.21138259623,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4928","v":130519.13971953315},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4928","v":-38430.115055105212},4338110.7993650455,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4928","v":479684.64127987582},-204386.80879404591,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4928","v":157472.00926581977},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4928","v":-46366.130262950021},4735494.6715719299,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4928","v":504250.02845661342},-742785.73849596153,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4928","v":171896.91441471755},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4928","v":-50613.405917098069},6109456.0036954544,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4928","v":841236.27850743511},-250631.09285913641,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4928","v":221771.26332593063},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4928","v":-65298.431968258403},7113703.4130056994,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4928","v":470221.51843708864},-219693.22099324907,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4928","v":258225.11724022552},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4928","v":-76031.921348733464},8193037.6534115206,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4928","v":939756.42288835649},-1838629.7792526043,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4928","v":297404.59867047833},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4928","v":-87567.945738715251},10030513.2525871,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4928","v":1186382.9541572479},-598525.30589172989,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4928","v":364104.36452741449},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4928","v":-107207.05523283813},11267004.210355876,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4928","v":1618221.7278500467},-661073.23297606176,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4928","v":408988.58361821464},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4928","v":-120422.78518267212},-6142.9626981917936,-189344.29065117284,61871.598877439479,386403.71148869972,-117252.20154172863,747078.01700597093,432721.49333533162,-689036.70343248476,844754.95756009442,1245714.2933095274,{"$f":"BI4928*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":17364220.959262177},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4928:BI4928)+Monte_Carlo!BJ4928/(1+Analise_Fundamentalista!$C$10)^10","v":9713824.7171616443},{"$f":"(BK4928+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":61.998130642250267},0.80395891548864518]
["Tent4904",2415212.3718852769,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4929","v":390388.14945148228},-305405.59406425728,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4929","v":87671.422560278603},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4929","v":-25814.013663254511},2845199.3384044198,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4929","v":159625.69977762087},-195556.95298262674,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4929","v":103279.80941517286},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4929","v":-30409.754210940708},2818934.1996468017,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4929","v":277945.57085565379},-348874.92872028629,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4929","v":102326.39343178832},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4929","v":-30129.029973747773},4584726.8682385683,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4929","v":713794.59770331345},-71973.121352336457,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4929","v":166424.09225282777},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4929","v":-49001.985662494},5028702.7725205356,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4929","v":353288.60033605504},-827307.11665309232,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4929","v":182540.27299286873},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4929","v":-53747.241273429929},6242061.0511325374,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4929","v":970889.5552493626},-116556.28102818569,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4929","v":226584.7833636768},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4929","v":-66715.727004589047},7013260.3990759281,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4929","v":698542.22739295394},-451956.07164938812,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4929","v":254579.0685448923},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4929","v":-74958.377107181877},7356268.7819194356,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4929","v":460504.04369216179},-40680.553449853971,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4929","v":267030.16113784601},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4929","v":-78624.482491704039},9607473.8303639349,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4929","v":675102.76852957171},-809654.74301663879,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4929","v":348748.17126792378},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4929","v":-102685.57068245889},9870293.608759895,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4929","v":1456094.5397464295},-1073666.2368294443,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4929","v":358288.44363368885},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4929","v":-105494.61283107582},146839.96428424912,36938.801999226285,1268.0055934080483,759243.58294131083,-345225.48459759849,1014202.3305802646,426206.84718127624,608229.16888844979,111510.62609839781,635222.13371959829,{"$f":"BI4929*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":8854468.113083126},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4929:BI4929)+Monte_Carlo!BJ4929/(1+Analise_Fundamentalista!$C$10)^10","v":6296857.6942754956},{"$f":"(BK4929+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":41.006037169790602},0.60242601187020162]
["Tent4905",2717938.892827169,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4930","v":363562.49769033544},-27966.942283070694,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4930","v":98660.296684413115},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4930","v":-29049.58277460498},3244302.1447789664,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4930","v":497339.73604286736},-370922.03451966174,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4930","v":117767.11131456788},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4930","v":-34675.401992776904},3528902.1382930647,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4930","v":170278.60900540659},-788681.75660924381,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4930","v":128097.99839616663},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4930","v":-37717.23309908263},3555969.2659215671,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4930","v":179499.60085945454},-177768.56751074211,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4930","v":129080.5263143882},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4930","v":-38006.529067652802},4252654.4810827123,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4930","v":505152.67882461922},-61729.97288453178,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4930","v":154369.97274191448},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4930","v":-45452.765213387262},5951304.6737832986,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4930","v":673906.08791372506},-394897.42033093103,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4930","v":216030.42155375323},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4930","v":-63608.095897303487},6847336.8109124731,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4930","v":426502.283294692},-374779.97281919268,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4930","v":248556.09632930989},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4930","v":-73184.970419734236},8420105.4931001142,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4930","v":1203519.1214284799},-1358402.1637869128,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4930","v":305647.0873041586},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4930","v":-89994.867853076401},11020836.024465758,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4930","v":1061693.6579780362},-542805.10304362746,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4930","v":400052.7586376465},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4930","v":-117791.71679796283},12969644.677532922,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4930","v":991280.09009654052},-386968.47666137008,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4930","v":470793.87809407432},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4930","v":-138620.76428999595},{"$f":"SUM(C4930:F4930)","v":405206.26931707287},{"$f":"SUM(H4930:K4930)","v":209509.4108449966},{"$f":"SUM(M4930:P4930)","v":-528022.38230675319},{"$f":"SUM(R4930:U4930)","v":92805.030595447839},{"$f":"SUM(W4930:Z4930)","v":552339.91346861469},{"$f":"SUM(AB4930:AE4930)","v":431430.99323924381},{"$f":"SUM(AG4930:AJ4930)","v":227093.43638507498},{"$f":"SUM(AL4930:AO4930)","v":60769.177092649305},{"$f":"SUM(AQ4930:AT4930)","v":801149.59677409241},{"$f":"SUM(AV4930:AY4930)","v":936484.72723924881},{"$f":"BI4930*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":13053818.051292259},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4930:BI4930)+Monte_Carlo!BJ4930/(1+Analise_Fundamentalista!$C$10)^10","v":8083651.6546291318},{"$f":"(BK4930+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":51.983183153508122},{"$f":"_xlfn.NORM.DIST(BL4930,$H$7,$H$8,$C$6)","v":0.71613697393556908}]
["Tent4906",2533178.5559072755,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4931","v":212706.5589709534},-26657.993063609403,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4931","v":91953.55662335614},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4931","v":-27074.847170731475},3070667.4489772297,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4931","v":307004.67054108164},-423978.13480857876,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4931","v":111464.22840291867},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4931","v":-32819.578272255654},3865742.6385645866,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4931","v":305640.6168514805},-138137.49388229655,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4931","v":140325.1988603927},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4931","v":-41317.41558305989},3876999.1135978741,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4931","v":295960.98028244916},-622.80388328601646,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4931","v":140733.80523831228},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4931","v":-41437.725831422256},4802568.9001652077,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4931","v":615151.10744624829},-411714.76055643475,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4931","v":174331.68706922981},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4931","v":-51330.301488483194},5549114.3549706824,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4931","v":523873.87119608134},-628545.51494501461,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4931","v":201431.04395833699},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4931","v":-59309.448496390491},7748145.4557071654,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4931","v":1169610.1393134031},-654645.19523881678,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4931","v":281255.15677760524},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4931","v":-82812.896698762299},7181195.9596930733,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4931","v":885376.51863065572},-280799.71975410735,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4931","v":260675.07470532382},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4931","v":-76753.287942676398},11212915.733192148,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4931","v":883275.31535266282},-1087029.8501149691,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4931","v":407025.18951164937},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4931","v":-119844.68252603525},14374650.159278458,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4931","v":1373976.9615089253},-1624407.7833215138,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4931","v":521795.11952671455},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4931","v":-153637.59308936811},250927.27535996865,-38328.814136834109,266510.90624651674,394634.25580605317,326437.73247056012,37449.951713013223,713407.20415342913,788498.58563919575,83425.972223307865,117726.70462475796,{"$f":"BI4931*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1641012.3275370908},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4931:BI4931)+Monte_Carlo!BJ4931/(1+Analise_Fundamentalista!$C$10)^10","v":2691439.6402709791},{"$f":"(BK4931+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":18.856197183032787},0.35589001251583446]
["Tent4907",2694982.5916630193,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4932","v":166848.74190894442},-5889.5494451349759,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4932","v":97826.990428113932},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4932","v":-28804.223700261315},2564931.2994700908,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4932","v":238280.28732469605},-172562.10887003131,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4932","v":93106.170874073447},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4932","v":-27414.223436652352},3791594.9763341243,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4932","v":382841.7192120555},-522254.85471256857,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4932","v":137633.66286838826},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4932","v":-40524.918497422055},4351203.1457346873,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4932","v":622244.55202819488},-98366.519613278782,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4932","v":157947.25717537833},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4932","v":-46506.062474296792},5800020.2656112798,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4932","v":676817.41103375575},-710007.63030636054,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4932","v":210538.84680445795},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4932","v":-61991.154122306914},5487381.1629707552,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4932","v":659139.56723663816},-273670.08073525294,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4932","v":199190.14919279894},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4932","v":-58649.638419101713},7692308.9205143331,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4932","v":1073159.2151793577},-724090.92959517543,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4932","v":279228.30873385677},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4932","v":-82216.110635907113},7832016.1422587931,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4932","v":517688.88376675337},-688476.42847890779,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4932","v":284299.63538606348},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4932","v":-83709.314369437066},8652000.2826118208,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4932","v":1094979.6916962666},-832041.96508472704,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4932","v":314064.79264447116},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4932","v":-92473.380854490038},12009530.76355011,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4932","v":1596819.6373129629},-443709.6525951837,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4932","v":435942.05568763113},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4932","v":-128358.9777977022},229981.95919166206,131410.12589208581,-42304.391129546872,635319.2271159977,115357.47340954625,526009.99727508239,546080.48368213186,29802.77630447199,484529.13840152073,1460693.0626077082,{"$f":"BI4932*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":20360846.165934928},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4932:BI4932)+Monte_Carlo!BJ4932/(1+Analise_Fundamentalista!$C$10)^10","v":12134536.575311907},{"$f":"(BK4932+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":76.869743173430066},0.89941580610432914]
["Tent4908",2916561.7052419521,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4933","v":336803.04825737432},-163416.47145418773,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4933","v":105870.24009147452},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4933","v":-31172.481801288501},3009338.5565429348,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4933","v":313523.07840841968},-384821.41472989507,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4933","v":109238.0095799487},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4933","v":-32164.089386193278},3463112.0027158041,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4933","v":163718.94440821279},-471060.01641386852,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4933","v":125709.83789995748},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4933","v":-37014.062032857466},4406627.6703135353,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4933","v":539170.91216200055},-402212.98210999207,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4933","v":159959.14936801468},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4933","v":-47098.444929526173},4859150.6352982251,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4933","v":463804.61833386065},-24780.056043096512,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4933","v":176385.5856281248},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4933","v":-51935.05231736134},4965594.6360452687,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4933","v":713537.76147848496},-528695.06172116788,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4933","v":180249.46819064091},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4933","v":-53072.735662164181},7012704.9434610717,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4933","v":784481.70792677242},-608009.8484822599,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4933","v":254558.90568696294},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4933","v":-74952.440346092815},8391108.8657414764,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4933","v":1212082.5309531409},-430084.22501007176,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4933","v":304594.51917409484},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4933","v":-89684.94921257197},10785976.493845554,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4933","v":435353.92123727646},-743746.1591937613,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4933","v":391527.43416059442},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4933","v":-115281.51636882083},12872897.045811487,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4933","v":2004039.3375103951},-1246523.296514868,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4933","v":467281.97056946385},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4933","v":-137586.71663596079},248084.33509337262,5775.5838722800327,-218645.29613855571,249818.63449049694,563475.0956015276,312019.43228579382,356078.32478538266,996907.8759045921,-32146.320164711244,1087211.2949290301,{"$f":"BI4933*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":15154821.017906073},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4933:BI4933)+Monte_Carlo!BJ4933/(1+Analise_Fundamentalista!$C$10)^10","v":9293385.8892452586},{"$f":"(BK4933+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":59.415170047091415},0.78303560955804263]
["Tent4909",2547393.2437396911,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4934","v":329930.6395937198},-281754.38222802477,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4934","v":92469.545162511131},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4934","v":-27226.775071646643},2910028.1098757284,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4934","v":353427.08002760919},-181925.68085404907,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4934","v":105633.07270741423},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4934","v":-31102.650128505942},3745103.3872264391,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4934","v":464157.41679827234},-248144.83674242292,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4934","v":135946.03332425127},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4934","v":-40028.012084378388},4248228.7990163947,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4934","v":485114.21044062183},-463178.96678446908,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4934","v":154209.32192417677},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4934","v":-45405.463113307356},4852728.2369606839,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4934","v":296148.35108662042},-421367.26574780291,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4934","v":176152.45465999321},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4934","v":-51866.409128726649},7241425.4281233661,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4934","v":300099.04505072127},-130406.44095558219,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4934","v":262861.38479498739},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4934","v":-77397.026083093631},6722417.1634786371,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4934","v":956056.97528983536},-946412.19257386331,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4934","v":244021.55380885073},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4934","v":-71849.817650891448},8869628.2929791808,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4934","v":831239.79105833964},-460172.18848344276,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4934","v":321964.61854796973},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4934","v":-94799.409198218971},9867074.0602016374,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4934","v":1121529.3301280222},-1069234.9405456265,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4934","v":358171.57506950374},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4934","v":-105460.20199770985},12918008.685562158,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4934","v":1200519.701450784},-1526260.3932256231,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4934","v":468919.50840133615},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4934","v":-138068.87402238834},113419.0274565595,246031.82175246842,311930.6012957223,130739.10246702215,-932.86912991593999,355156.96280703286,181816.51887393132,598232.81192464766,305005.76265418966,5109.9426041087427,{"$f":"BI4934*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":71228.349023081057},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4934:BI4934)+Monte_Carlo!BJ4934/(1+Analise_Fundamentalista!$C$10)^10","v":1520510.6348039312},{"$f":"(BK4934+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":11.662609721478439},0.28305893424676809]
["Tent4910",2374296.0826431327,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4935","v":258552.58518533266},-213624.70573214797,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4935","v":86186.174585606088},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4935","v":-25376.696571870983},2873484.8693060065,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4935","v":160566.46400802481},-227335.61286681873,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4935","v":104306.56497542163},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4935","v":-30712.072586610506},3608060.0977200577,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4935","v":485693.06964210799},-141339.19497454405,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4935","v":130971.40654474948},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4935","v":-38563.280705491961},3712067.1264812555,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4935","v":327088.24378771416},-346779.34926692455,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4935","v":134746.82781780479},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4935","v":-39674.917467860949},5152733.1740731671,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4935","v":701155.72746989015},-371351.91328113107,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4935","v":187042.5361774324},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4935","v":-55072.889699882529},6113632.6708401814,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4935","v":347592.16728829959},-375296.92549547169,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4935","v":221922.87498310889},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4935","v":-65343.072573778605},7762221.1027288698,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4935","v":1170130.6573998835},-50904.318368819804,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4935","v":281766.0981806115},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4935","v":-82963.338518606819},6949787.7075825874,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4935","v":668744.44957391242},-514976.20535239216,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4935","v":252275.03051422955},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4935","v":-74279.97509809742},10068356.002752362,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4935","v":1478032.3085343053},-1166271.5721260838,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4935","v":365478.04403452628},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4935","v":-107611.52205372421},13393723.845207235,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4935","v":2020174.5782047254},-699748.91749686515,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4935","v":486187.8137748377},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4935","v":-143153.36173611664},105737.3574669198,6825.3435300171986,436762.0005068215,75380.804870733467,461773.46066630894,128875.0442021582,1318029.0986930684,331763.29963765241,569627.2583890236,1663460.1127465812,{"$f":"BI4935*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":23187250.166257605},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4935:BI4935)+Monte_Carlo!BJ4935/(1+Analise_Fundamentalista!$C$10)^10","v":13971276.649370413},{"$f":"(BK4935+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":88.153732471834658},0.94505823810227485]
["Tent4911",2674269.8367397115,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4936","v":292855.31357963802},-388426.14893030643,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4936","v":97075.124169723029},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4936","v":-28582.843856062955},3438272.2116807238,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4936","v":466667.65568091488},-215194.65331138429,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4936","v":124808.16157472167},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4936","v":-36748.572044218738},4040223.3855245127,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4936","v":403751.32943193644},-434804.98880394315,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4936","v":146658.7931535588},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4936","v":-43182.281976768616},4463997.027719981,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4936","v":169182.87535144179},-44428.500575366736,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4936","v":162041.63835893769},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4936","v":-47711.613938256502},5748859.835552616,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4936","v":404534.44098840794},-601836.38276613154,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4936","v":208681.73985425732},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4936","v":-61444.346704489057},6325129.5036580628,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4936","v":717158.85002529609},-799651.76614948665,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4936","v":229600.14113824343},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4936","v":-67603.570323644875},7008738.9121706346,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4936","v":758342.30273657269},-391046.40582136007,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4936","v":254414.94004269963},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4936","v":-74910.051036104182},8109967.4602962611,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4936","v":1190552.5397108111},-946183.01948214776,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4936","v":294389.17771307117},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4936","v":-86680.083816075028},10295471.277129903,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4936","v":944147.28724983044},-662464.70603675395,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4936","v":373722.25453196774},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4936","v":-110038.95115443692},13434521.742118819,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4936","v":541243.5907024492},-60066.348660583688,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4936","v":487668.76414646656},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4936","v":-143589.41343929901},-27078.555037008333,339532.59190003353,72422.851804783466,239084.39919675625,-50064.548627955344,79503.654690408002,546800.78592180798,452078.61412565946,545365.88459060737,825256.59274903312,{"$f":"BI4936*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":11503390.385375822},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4936:BI4936)+Monte_Carlo!BJ4936/(1+Analise_Fundamentalista!$C$10)^10","v":7228360.1167439707},{"$f":"(BK4936+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":46.728710462014632},0.66354825976410647]
["Tent4912",2538425.4253031597,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4937","v":348328.22568080504},-227220.28635460092,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4937","v":92144.016273728863},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4937","v":-27130.926197094253},2885022.0218373477,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4937","v":143067.40715681575},-266639.68683522998,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4937","v":104725.35985511499},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4937","v":-30835.382742084174},3371171.5858999738,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4937","v":513098.98474960483},-81148.614217602313,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4937","v":122372.43071090069},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4937","v":-36031.394337247511},4398260.5490877088,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4937","v":665935.05847952934},-367240.18216571247,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4937","v":159655.42559235767},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4937","v":-47009.016362432092},4946305.380556142,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4937","v":625075.35756488098},-340008.47064378468,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4937","v":179549.27449813331},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4937","v":-52866.570311842777},6034825.7663059132,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4937","v":423607.10058044811},-533859.19199888851,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4937","v":219062.21001280725},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4937","v":-64500.777074597128},6963816.1690649344,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4937","v":267181.25871353305},-365516.8654495349,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4937","v":252784.25909752361},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4937","v":-74429.912594524314},8007728.0835846057,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4937","v":300471.77818643244},-329830.76288891979,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4937","v":290677.92163375992},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4937","v":-85587.339882630709},9998960.8920932896,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4937","v":901133.69310210925},-802588.75098218198,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4937","v":362959.02411684516},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4937","v":-106869.8206797295},12979489.329719465,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4937","v":485542.18755816197},-215187.20437252725,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4937","v":471151.23576243193},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4937","v":-138725.98484493003},186121.02940283873,-49682.302565383405,518291.40690565569,411341.28554374242,411749.5911073868,44309.341519769725,80018.739766997445,175731.59704864185,354634.14555704291,602780.2341031367,{"$f":"BI4937*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":8402255.0203186292},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4937:BI4937)+Monte_Carlo!BJ4937/(1+Analise_Fundamentalista!$C$10)^10","v":5765318.7567656599},{"$f":"(BK4937+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":37.740534463524021},0.56626973759015997]
["Tent4913",2524247.918717226,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4938","v":244381.56761130472},-368311.25479128206,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4938","v":91629.3774017127},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4938","v":-26979.395692787301},2709077.4140040842,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4938","v":304373.4518823612},-122052.44474711077,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4938","v":98338.627888968345},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4938","v":-28954.870467696255},3659865.9546821914,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4938","v":388192.35755869694},-466365.37533536454,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4938","v":132851.94228135605},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4938","v":-39116.986505869776},3728320.7890334888,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4938","v":398416.92165578599},-411346.62796937866,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4938","v":135336.83047527572},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4938","v":-39848.638119545823},5217518.9641087046,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4938","v":506680.74343688664},-13758.497686487484,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4938","v":189394.23925755263},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4938","v":-55765.326227878897},6065340.7014525784,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4938","v":708189.26318019046},-399891.12494236988,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4938","v":220169.89222112356},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4938","v":-64826.923529450898},7890017.6982522383,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4938","v":1162003.529941224},-354331.12919324532,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4938","v":286405.07297981251},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4938","v":-84329.240375254958},9191960.0663074479,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4938","v":1038044.3759994633},-1289940.7513989569,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4938","v":333665.15694907424},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4938","v":-98244.521064013999},10745904.956195602,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4938","v":1543619.4827573188},-487746.19571483776,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4938","v":390072.8503936163},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4938","v":-114853.22806074296},13769431.133939764,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4938","v":1222852.9257855448},-2354798.2066297582,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4938","v":499825.86600282235},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4938","v":-147168.95605718883},-59279.705471051937,251704.76455652251,15561.93799881867,82558.486042137229,626551.15878007282,463641.10692949325,1009748.2333525361,-16475.739514433371,1331092.9093753542,-779288.37089857995,{"$f":"BI4938*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-10862631.612997089},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4938:BI4938)+Monte_Carlo!BJ4938/(1+Analise_Fundamentalista!$C$10)^10","v":-3294180.5354037778},{"$f":"(BK4938+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-17.916384283754027},7.8698771961695377E-2]
["Tent4914",2150762.6941483621,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4939","v":73644.39676560591},-87069.129036153754,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4939","v":78071.985379230639},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4939","v":-22987.550999428677},3331953.9369183322,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4939","v":524082.79178515711},-238126.12039754243,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4939","v":120948.84282450446},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4939","v":-35612.232470391646},3862700.3562301761,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4939","v":623698.58745898772},-345392.84729398118,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4939","v":140214.76500240466},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4939","v":-41284.899387522746},4886557.5874068411,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4939","v":355509.18652326777},-538168.57058023219,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4939","v":177380.44906430712},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4939","v":-52227.980361468581},5078581.6487968145,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4939","v":181610.22722833857},-428088.33050050569,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4939","v":184350.85995812019},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4939","v":-54280.351325652206},5657318.7242633542,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4939","v":432219.12831796519},-571849.41351352318,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4939","v":205358.82732577698},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4939","v":-60465.946823353159},7492687.0717456257,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4939","v":875523.1909480762},-1262231.0091758706,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4939","v":271982.10063249455},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4939","v":-80082.533816086026},9015585.2124255709,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4939","v":1314726.252696418},-1529540.0442377836,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4939","v":327262.80719147704},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4939","v":-96359.410279984964},10228799.278608687,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4939","v":1656001.2980521559},-122089.07753956737,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4939","v":371302.08269808086},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4939","v":-109326.35465533911},10252531.661174474,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4939","v":921582.18831172457},-1909617.7105737389,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4939","v":372163.56045652047},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4939","v":-109580.00855962769},41659.702109254118,371293.28174172749,377235.60577988846,-57506.915354125886,-116407.59463969915,5262.5953068658346,-194808.25141138583,16089.605370126403,1795887.9485553303,-725451.97036512149,{"$f":"BI4939*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-10112196.97518722},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4939:BI4939)+Monte_Carlo!BJ4939/(1+Analise_Fundamentalista!$C$10)^10","v":-3794967.5009543276},{"$f":"(BK4939+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-20.992962641173207},6.6644244752779289E-2]
["Tent4915",2583260.139026816,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4940","v":231900.71673532418},-252239.55136092918,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4940","v":93771.501781004365},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4940","v":-27610.123772480616},2833761.5204513571,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4940","v":408698.35335577599},-269885.89522423781,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4940","v":102864.62034832167},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4940","v":-30287.505752645626},3582052.7745931647,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4940","v":237537.8672650659},-65618.601329915167,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4940","v":130027.34918479992},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4940","v":-38285.312025653577},4441670.5465377318,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4940","v":717890.07005247299},-666959.21102984587,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4940","v":161231.19436287403},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4940","v":-47472.986438248663},4998424.7006431669,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4940","v":746659.65362468653},-152655.3372102321,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4940","v":181441.18884409088},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4940","v":-53423.626435149978},5471589.4547088491,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4940","v":275544.26952673768},-494007.42997185729,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4940","v":198616.91532562661},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4940","v":-58480.855177683989},7866416.1181695135,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4940","v":402386.78004564508},-144072.90467788687,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4940","v":285548.34330891084},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4940","v":-84076.984500027611},8807987.1203946173,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4940","v":1242873.0951922291},-609504.89447631303,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4940","v":319727.0640572423},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4940","v":-94140.582632969599},10302765.252164373,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4940","v":920082.34775075247},-671463.90816482436,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4940","v":373987.02345035976},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4940","v":-110116.90983558273},11272221.751290739,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4940","v":858944.57568878646},-787415.65415646217,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4940","v":409177.97865500342},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4940","v":-120478.55074372544},45822.543382918753,211389.57272721422,263661.30309429707,164689.06694725249,722021.87882339547,-78327.100297176978,459785.23417664145,858954.68214018876,512488.55320070509,360228.34944360226,{"$f":"BI4940*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":5021283.5231351024},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4940:BI4940)+Monte_Carlo!BJ4940/(1+Analise_Fundamentalista!$C$10)^10","v":4570387.0378554976},{"$f":"(BK4940+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":30.399486637027398},0.48340285700942631]
["Tent4916",2472430.7498689056,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4941","v":247865.8580151645},-8626.9375698416243,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4941","v":89748.431047321385},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4941","v":-26425.568989921583},3499514.5853870655,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4941","v":404148.18455746718},-108810.51555556015,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4941","v":127031.23979604268},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4941","v":-37403.136210098528},3534809.9474493801,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4941","v":483350.13897536282},-100669.04116636378,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4941","v":128312.44994460106},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4941","v":-37780.376310858243},4101983.6238107793,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4941","v":135538.68306839792},-686788.99354662618,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4941","v":148900.66969048305},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4941","v":-43842.381127272332},5277537.2689794004,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4941","v":818272.18110551499},-140097.78113785293,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4941","v":191572.8841787705},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4941","v":-56406.807432601337},6119612.5381350927,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4941","v":958303.10264496726},-24186.002252075406,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4941","v":222139.94221850787},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4941","v":-65406.9859496176},5942140.8317946885,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4941","v":280945.74628117646},-261566.6805145526,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4941","v":215697.77707386762},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4941","v":-63510.151904859777},8708327.2066202518,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4941","v":785804.6860103691},-985224.11358813895,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4941","v":316109.44164252555},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4941","v":-93075.408238453689},8656719.0859463084,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4941","v":783864.29611497151},-1342772.2165889302,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4941","v":314236.0836687854},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4941","v":-92523.815861849493},11422077.510384342,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4941","v":834432.47698948637},-856557.76017885224,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4941","v":414617.69390800671},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4941","v":-122080.22298497024},302561.78250272269,384965.77258785116,473213.17144274182,-446192.02191501757,813340.47671383119,1090850.0566617821,171566.69093563169,23614.60582630201,-337195.65266702278,270412.18773367058,{"$f":"BI4941*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3769320.9455037001},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4941:BI4941)+Monte_Carlo!BJ4941/(1+Analise_Fundamentalista!$C$10)^10","v":3779460.3867443516},{"$f":"(BK4941+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":25.540438809296031},0.42872498460310482]
["Tent4917",2841422.508366622,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4942","v":351189.56791017106},-279497.29091754986,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4942","v":103142.71171476498},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4942","v":-30369.387101474716},3153595.8787676608,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4942","v":159845.52637016596},-13605.139737075971,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4942","v":114474.50339780124},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4942","v":-33705.925015342029},3513657.128838385,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4942","v":502484.89468131709},-18717.05406586442,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4942","v":127544.60951765845},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4942","v":-37554.29302518248},4308893.942114722,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4942","v":643513.2075312424},-478863.65899583843,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4942","v":156411.44686240802},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4942","v":-46053.857784953194},5806497.4717418505,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4942","v":745918.5838124454},-57856.620372046484,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4942","v":210773.96727762779},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4942","v":-62060.383101712876},5750297.4504795233,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4942","v":290578.31076566555},-135972.36157206396,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4942","v":208733.92480792972},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4942","v":-61459.712066060434},6753742.2997025289,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4942","v":307728.00656440057},-258293.41285047369,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4942","v":245158.64605241991},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4942","v":-72184.623609944916},9069485.4334247652,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4942","v":603882.92092507891},-1117771.5785450304,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4942","v":329219.36766057741},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4942","v":-96935.500837288433},9919532.3048267625,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4942","v":694800.04149442108},-1392484.6182393639,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4942","v":360075.79226582003},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4942","v":-106020.88057789048},13224532.08102829,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4942","v":665986.10386451159},-485297.95032975735,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4942","v":480046.20783420868},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4942","v":-141345.02448053352},144465.60160591148,227008.96501554921,573758.15710792865,275007.13761285879,836775.54761631379,301880.16193547082,222408.61615640184,-281604.79079666256,-443629.66505701328,519389.33688842936,{"$f":"BI4942*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":7239855.2846775567},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4942:BI4942)+Monte_Carlo!BJ4942/(1+Analise_Fundamentalista!$C$10)^10","v":5198136.95994897},{"$f":"(BK4942+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":34.256060304157728},0.52707503863513949]
["Tent4918",2365275.7817331031,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4943","v":321941.66042763967},-146405.69923043842,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4943","v":85858.740600127305},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4943","v":-25280.286759777973},3183066.3163135448,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4943","v":126829.52011648411},-234887.5816507673,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4943","v":115544.27068336077},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4943","v":-34020.907783038645},3813560.2766955402,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4943","v":390295.6334615596},-146651.06509789109,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4943","v":138430.99611827798},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4943","v":-40759.685663343982},4186626.9202289237,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4943","v":664358.16324132495},-312899.89185161347,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4943","v":151973.19378548738},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4943","v":-44747.056523802916},4828882.7988773035,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4943","v":696010.42194242496},-287064.4296930799,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4943","v":175286.87302308271},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4943","v":-51611.546876588473},6340345.8500778358,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4943","v":908077.05640115216},-117163.41950301178,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4943","v":230152.48955791892},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4943","v":-67766.204044371567},7066165.691537926,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4943","v":334683.34993430227},-683838.78430128924,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4943","v":256499.51343210129},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4943","v":-75523.833776073676},7640879.8399821538,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4943","v":634214.52266927296},-655411.25153099245,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4943","v":277361.44985895639},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4943","v":-81666.431856930838},9364384.2409482803,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4943","v":761564.68592466251},-450302.52253072831,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4943","v":339924.09833680151},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4943","v":-100087.40662218108},13155532.701115359,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4943","v":1631876.56412574},-326372.95032590802,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4943","v":477541.55281373864},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4943","v":-140607.55271342836},236114.41503755056,-26534.698633961067,341315.87881860253,458684.40865139593,532621.31839583931,953299.92241168767,-168179.75471095936,174498.28914030606,551098.85510855459,1642437.613900142,{"$f":"BI4943*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":22894214.020613328},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4943:BI4943)+Monte_Carlo!BJ4943/(1+Analise_Fundamentalista!$C$10)^10","v":13720107.746102307},{"$f":"(BK4943+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":86.610679507183619},0.94001400960761294]
["Tent4919",2795842.4541689144,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4944","v":344593.64621367422},-1010.4124215477663,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4944","v":101488.17059100933},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4944","v":-29882.223258026421},3080041.2004666631,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4944","v":165027.14392175892},-329850.93401046033,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4944","v":111804.49252932494},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4944","v":-32919.765796897766},3688186.1492325249,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4944","v":533748.46214869502},-220451.67247087701,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4944","v":133879.95612076574},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4944","v":-39419.675369829871},3926089.1037625554,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4944","v":471141.51090660837},-813131.57655321609,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4944","v":142515.75589462175},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4944","v":-41962.404195772862},5092335.774029918,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4944","v":213264.43437139603},-209118.72791200253,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4944","v":184850.13022490716},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4944","v":-54427.356690822766},5749387.4731638189,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4944","v":885793.82275954634},-835813.42799625697,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4944","v":208700.89292771328},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4944","v":-61449.986144177004},7365416.6788310027,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4944","v":544604.2085402268},-646966.77120009589,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4944","v":267362.22681662766},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4944","v":-78722.256061686581},7625700.3151163133,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4944","v":1055670.1876710679},-1094196.0709616793,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4944","v":276810.43804969732},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4944","v":-81504.19168838505},10333614.479265027,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4944","v":941610.11663702806},-918087.0160377071,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4944","v":375106.84034774022},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4944","v":-110446.62923382162},12305735.990862442,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4944","v":968940.95708033023},-1068477.7761833703,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4944","v":446694.20897674002},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4944","v":-131524.84671837164},415189.18112510937,-85939.063356274244,407757.07042875385,-241436.71394775884,134568.47999347787,197231.30154682565,86277.408095071994,156780.36307070084,288183.31171323953,215632.54315532834,{"$f":"BI4944*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3005738.27037754},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4944:BI4944)+Monte_Carlo!BJ4944/(1+Analise_Fundamentalista!$C$10)^10","v":2492450.1488709133},{"$f":"(BK4944+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":17.633707771947073},0.34303739640666853]
["Tent4920",2874321.5382404677,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4945","v":340479.9019107772},-182773.54365874143,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4945","v":104336.93578527258},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4945","v":-30721.01498172127},2557857.8707273556,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4945","v":117770.99309796959},-45959.852311550414,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4945","v":92849.407714248184},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4945","v":-27338.621974711969},3547839.055752879,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4945","v":454585.22608165129},-111721.01661440301,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4945","v":128785.40233295276},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4945","v":-37919.632627893421},4363895.584102097,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4945","v":645280.59348865959},-305797.76965579862,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4945","v":158407.98855469006},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4945","v":-46641.720431853784},4648593.6082647722,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4945","v":215985.02676285023},-702486.14345297252,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4945","v":168742.43411690742},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4945","v":-49684.599298816604},4885109.9100502245,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4945","v":446703.52127397741},-597808.71807629114,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4945","v":177327.89884771319},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4945","v":-52212.507451715923},7676217.9896557759,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4945","v":1020970.8026290736},-302122.47675706289,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4945","v":278644.213183871},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4945","v":-82044.129275645595},9743167.8483333401,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4945","v":1084746.1528048511},-1108944.4770348833,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4945","v":353673.81993003772},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4945","v":-104135.88092211283},9952775.7094971631,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4945","v":659728.81049093313},-1871751.8570685971,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4945","v":361282.51702929329},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4945","v":-106376.18916787794},11576851.851370553,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4945","v":1432976.3777044883},-535067.77717272448,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4945","v":420235.95208192407},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4945","v":-123734.46548531837},231322.2790555871,137321.92652595541,433729.97917230765,451249.09195569728,-367443.28187203145,-25989.80540631646,915448.40978023619,225339.6147778926,-957116.71871624864,1194410.0871283696,{"$f":"BI4945*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":16649083.004232058},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4945:BI4945)+Monte_Carlo!BJ4945/(1+Analise_Fundamentalista!$C$10)^10","v":9398929.5315010212},{"$f":"(BK4945+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":60.063576071737629},0.78840591575502372]
["Tent4921",2280893.8009610041,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4946","v":91221.988262578248},-502957.98581512488,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4946","v":82795.70217797425},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4946","v":-24378.404329090048},3263312.9233076568,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4946","v":404961.29221336736},-127218.03440900308,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4946","v":118457.19638410058},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4946","v":-34878.590955536994},3505213.3543905723,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4946","v":336314.20505125058},-271442.17417425272,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4946","v":127238.10325500627},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4946","v":-37464.045181347887},4778491.766198894,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4946","v":456237.04926276836},-603215.40357922507,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4946","v":173457.694947223},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4946","v":-51072.962849275551},5022076.1715883939,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4946","v":430365.53804740892},-223096.31224126858,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4946","v":182299.72953705385},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4946","v":-53676.415548539444},5923038.9914156403,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4946","v":516977.28496257815},-144209.86176384796,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4946","v":215004.38648882217},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4946","v":-63305.989664603796},7180575.0139748808,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4946","v":1127185.4036664788},-640054.81239502772,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4946","v":260652.53457797089},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4946","v":-76746.651217293504},8754133.2997464575,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4946","v":876718.65133277222},-678169.56088768656,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4946","v":317772.18790577375},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4946","v":-93564.988006918182},10501784.822460806,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4946","v":1671349.0284328775},-898963.7073565122,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4946","v":381211.36903931672},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4946","v":-112244.04944727531},11871159.088316146,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4946","v":444700.77833531128},-537000.26858881908,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4946","v":430919.20893882075},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4946","v":-126880.04850904972},-353318.69970366242,361321.86323292786,154646.08895065624,-24593.622218509256,335892.53979465476,524465.82002294855,671036.47463212849,422756.29034394125,1041352.6406684067,211739.67017626323,{"$f":"BI4946*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2951474.8594671288},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4946:BI4946)+Monte_Carlo!BJ4946/(1+Analise_Fundamentalista!$C$10)^10","v":3322787.9956004955},{"$f":"(BK4946+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":22.734877779009519},0.39770014507409068]
["Tent4922",2619702.1540825521,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4947","v":311223.00520508329},-231605.27047677734,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4947","v":95094.335059804434},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4947","v":-27999.619406701382},3043142.7627778426,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4947","v":145087.17181694653},-301766.25077838422,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4947","v":110465.09125758271},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4947","v":-32525.391875275109},3328547.7654943205,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4947","v":338298.51476122625},-20116.822063083226,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4947","v":120825.19991106816},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4947","v":-35575.826994541014},4548269.7624827819,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4947","v":337898.0149236077},-415992.97558490711,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4947","v":165100.71118653033},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4947","v":-48612.328737472548},5564016.2811466847,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4947","v":208612.64747965519},-244410.83454378677,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4947","v":201971.97902555781},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4947","v":-59468.7216644125},6058891.0435343813,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4947","v":552521.45821524365},-55338.05950168657,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4947","v":219935.77173909155},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4947","v":-64757.988987891848},7871367.699463062,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4947","v":695691.64217488468},-230954.63798483054,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4947","v":285728.08409733244},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4947","v":-84129.907459786467},7064066.9131713351,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4947","v":446855.42963710421},-633295.24215888639,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4947","v":256423.32846088315},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4947","v":-75501.401838384889},8738621.200013401,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4947","v":944070.38010009716},-1364709.0282357195,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4947","v":317209.10373714124},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4947","v":-93399.193247369854},12859147.895641703,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4947","v":556315.14764374623},-1301801.0898216311,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4947","v":466782.8808958552},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4947","v":-137439.76444472806},146712.450381409,-78739.37957913008,403431.06561467017,38393.421787758372,106705.07029701374,652361.18146475672,666335.18082760007,-5517.8858992839232,-196828.73764585098,-416142.82572675776,{"$f":"BI4947*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-5800684.8081783103},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4947:BI4947)+Monte_Carlo!BJ4947/(1+Analise_Fundamentalista!$C$10)^10","v":-1750625.4956549653},{"$f":"(BK4947+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-8.4335735169926718},0.12619810963429298]
["Tent4923",2609427.4713157434,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4948","v":292018.08648251684},-303406.88045923092,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4948","v":94721.36742142713},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4948","v":-27889.802645071857},2521032.622370095,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4948","v":202312.88310019718},-2820.0109373183664,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4948","v":91512.663191406711},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4948","v":-26945.030307447927},2923238.6093224762,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4948","v":426630.26042832923},-150672.10630708709,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4948","v":106112.60953519393},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4948","v":-31243.845170890796},4678612.3925551604,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4948","v":249681.14768971939},-384361.37738608196,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4948","v":169832.10621071761},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4948","v":-50005.442847337144},4795970.1494037677,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4948","v":642094.86894835799},-113438.69978915852,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4948","v":174092.15456554171},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4948","v":-51259.773428798217},5097956.0245564887,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4948","v":565860.2092411191},-219941.45143807805,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4948","v":185054.14348872835},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4948","v":-54487.42644931384},7051076.7174817929,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4948","v":262044.21390372445},-329940.29942886828,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4948","v":255951.78858774577},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4948","v":-75362.561422973944},8425759.0138141215,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4948","v":1314756.2560268189},-191999.63312616653,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4948","v":305852.30826494889},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4948","v":-90055.29320641415},10579615.858366501,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4948","v":390721.86968707433},-142122.74680663188,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4948","v":384036.61029620294},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4948","v":-113075.91477211486},11032648.570919668,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4948","v":1475756.4889187545},-1284810.5038593542,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4948","v":400481.55022704421},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4948","v":-117917.97038920336},55442.770799641192,264060.50504683756,350826.91848554526,-14853.566332982104,651488.55029594293,476485.47484245553,112693.141639628,1338553.6379591869,519559.81840453052,473509.56489724113,{"$f":"BI4948*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":6600329.4297569776},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4948:BI4948)+Monte_Carlo!BJ4948/(1+Analise_Fundamentalista!$C$10)^10","v":5733186.1022619735},{"$f":"(BK4948+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":37.543127909014792},0.56406288843462948]
["Tent4924",2719918.8266343535,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4949","v":299048.86300365685},-410341.44834886736,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4949","v":98732.167636827769},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4949","v":-29070.744490628778},3102595.3587365709,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4949","v":388135.29968332441},-368214.12811372289,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4949","v":112623.20112952517},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4949","v":-33160.826730718727},2953419.8029981111,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4949","v":409062.48010745476},-569565.37652937463,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4949","v":107208.17703679825},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4949","v":-31566.424565972324},4699590.1335945968,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4949","v":161008.45750717173},-716417.23297918192,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4949","v":170593.59137882848},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4949","v":-50229.654887702571},5777622.1044787718,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4949","v":479926.29473192891},-1026676.1319275328,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4949","v":209725.80084954324},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4949","v":-61751.760500347693},5831989.5592552181,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4949","v":228611.28816436691},-1113546.1469341547,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4949","v":211699.32175259825},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4949","v":-62332.84489556386},6915835.364493194,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4949","v":444708.07487069699},-537982.05108583171,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4949","v":251042.57151702003},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4949","v":-73917.089308586088},9104103.2760664672,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4949","v":304822.29884966841},-653231.32939969201,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4949","v":330475.98407480883},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4949","v":-97305.499547690764},10454514.292200014,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4949","v":600384.14486854116},-417690.09982330672,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4949","v":379495.46418499231},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4949","v":-111738.81763899798},12847210.660359131,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4949","v":1494427.6683395817},-302486.96039396513,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4949","v":466349.5631425833},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4949","v":-137312.17816773112},-41631.162199011516,99383.545968407969,-84861.143951093938,-435044.83898088429,-398775.79684640834,-735568.38191275334,83851.505993299215,-115238.54602290553,450450.69159122877,1520978.0929204687,{"$f":"BI4949*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":21201169.33835797},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4949:BI4949)+Monte_Carlo!BJ4949/(1+Analise_Fundamentalista!$C$10)^10","v":9920508.2866492253},{"$f":"(BK4949+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":63.267888524268166},0.81377968392944655]
["Tent4925",2763183.5916949143,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4950","v":155855.70853410588},-589964.02995100257,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4950","v":100302.6645189031},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4950","v":-29533.162309207204},3269358.858468208,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4950","v":249728.22526361118},-252103.44555233751,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4950","v":118676.66186150661},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4950","v":-34943.210470846861},3866224.0411928352,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4950","v":201770.15003294739},-91412.181905268051,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4950","v":140342.67361902434},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4950","v":-41322.560858965146},4097435.696960968,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4950","v":562575.98393815581},-409675.99507956218,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4950","v":148735.58142691481},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4950","v":-43793.772463617272},4623760.7672136147,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4950","v":318851.74213080161},-81231.958396153219,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4950","v":167841.0100738247},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4950","v":-49419.183592250134},5746531.5658296738,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4950","v":552218.73570714972},-134698.78113371678,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4950","v":208597.2244215399},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4950","v":-61419.461941915215},8799338.5683256518,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4950","v":540947.46873971319},-595581.31116465433,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4950","v":319413.1244336302},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4950","v":-94048.14610694212},8913865.5055155996,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4950","v":999722.86964566528},-632918.42053250608,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4950","v":323570.41495673102},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4950","v":-95272.220625542031},10922684.01172092,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4950","v":889960.26926568034},-330141.58735808515,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4950","v":396489.8725392379},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4950","v":-116742.65898939694},11052730.507123174,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4950","v":1527911.1061430916},-1091431.9042096718,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4950","v":401210.517971339},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4950","v":-118132.60798446262},-363338.81920720072,81358.23110193343,209378.08088773853,257841.79782189114,356041.61021622294,564697.71705305763,170731.13590174695,595102.64344434824,839565.8954574361,719557.1119202961,{"$f":"BI4950*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":10030027.552303277},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4950:BI4950)+Monte_Carlo!BJ4950/(1+Analise_Fundamentalista!$C$10)^10","v":6663529.0853770953},{"$f":"(BK4950+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":43.258678200308985},0.62688368985117926]
["Tent4926",2545346.9971650857,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4951","v":187295.1118288032},-7888.8991706491606,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4951","v":92395.267078234552},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4951","v":-27204.904598619039},2708102.1793448464,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4951","v":235545.23227833354},-449853.77822458756,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4951","v":98303.227188433375},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4951","v":-28944.447069277343},3386981.5939861564,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4951","v":262048.04582718047},-297809.79147370841,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4951","v":122946.32885573471},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4951","v":-36200.373168883059},4567339.702626545,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4951","v":640425.37685900787},-25320.480021105064,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4951","v":165792.94380342355},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4951","v":-48816.15002505741},5111454.7617730703,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4951","v":183017.35822180947},-243109.12102025637,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4951","v":185544.14325368538},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4951","v":-54631.702203695437},5735129.0347212339,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4951","v":892107.08648479148},-798229.28223285603,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4951","v":208183.31625565697},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4951","v":-61297.590632685715},7167776.6931750961,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4951","v":675785.16382409423},-700677.62136018358,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4951","v":260187.95970084565},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4951","v":-76609.861578486525},7955686.9079428697,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4951","v":1257362.6524136937},-641555.70446745725,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4951","v":288788.84390571777},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4951","v":-85031.118974396886},11027127.951469162,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4951","v":1595541.833823768},-1128693.0441093708,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4951","v":400281.15353883826},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4951","v":-117858.96549688668},12109043.062362345,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4951","v":1806030.7478001623},-1862732.1365026766,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4951","v":439554.31972729485},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4951","v":-129422.57446982247},244596.57513776957,-144949.76582709799,50984.210040323713,732081.69061626901,70820.678251543053,240763.52987490673,158685.64058626979,819564.67287755746,749270.97775634879,253430.35655495804,{"$f":"BI4951*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3532608.3457817803},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4951:BI4951)+Monte_Carlo!BJ4951/(1+Analise_Fundamentalista!$C$10)^10","v":3617134.1026975224},{"$f":"(BK4951+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":24.543189346563473},0.41763595880196186]
["Tent4927",2563639.922331294,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4952","v":154473.63007699171},-27788.593912462744,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4952","v":93059.294304485593},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4952","v":-27400.42107811305},2644544.5558163491,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4952","v":254866.71063342565},-307877.6552572528,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4952","v":95996.106152553446},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4952","v":-28265.137298729947},3385688.6935671545,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4952","v":372868.63910733239},-165984.36867003152,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4952","v":122899.39699157148},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4952","v":-36186.554529383749},3463236.683930146,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4952","v":421525.64520060382},-624436.95139946754,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4952","v":125714.36378743434},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4952","v":-37015.394637231329},4692475.6214950774,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4952","v":353691.02779733477},-435711.65462754539,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4952","v":170335.33690653116},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4952","v":-50153.614323037429},5146310.935012334,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4952","v":772435.60680216691},-800926.13351679442,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4952","v":186809.41099099346},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4952","v":-55004.24821361206},6753055.1104196422,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4952","v":703216.54918289708},-288042.90579459211,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4952","v":245133.7013052415},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4952","v":-72177.278867203378},9052054.6742320005,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4952","v":977453.96789645194},-606100.30311141897,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4952","v":328586.63677838899},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4952","v":-96749.199267620803},8789351.4064353704,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4952","v":313494.56484754797},-125754.02803897865,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4952","v":319050.59370943671},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4952","v":-93941.402395087251},13691177.838021254,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4952","v":781313.31842561997},-1657859.5759551718,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4952","v":496985.29684498435},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4952","v":-146332.57757819889},192343.90939090151,14720.02422999635,293597.11289948865,-114212.3370486607,38161.095753283109,103314.63606275388,588130.06582634302,603191.10229580116,412849.72812291881,-525893.53826276644,{"$f":"BI4952*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-7330518.4410964129},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4952:BI4952)+Monte_Carlo!BJ4952/(1+Analise_Fundamentalista!$C$10)^10","v":-2405103.1320443465},{"$f":"(BK4952+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-12.454348557167279},0.1040609924936851]
["Tent4928",1985360.3141667529,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4953","v":326212.26124293159},-299968.4454974946,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4953","v":72067.932850912344},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4953","v":-21219.715033332159},2673474.9055393827,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4953","v":423394.88004185422},-276743.18577795452,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4953","v":97046.26842602875},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4953","v":-28574.347557722689},2998479.0068822354,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4953","v":239929.70303005507},-15149.880231970439,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4953","v":108843.81146379118},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4953","v":-32048.021512998646},4594649.7848448288,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4953","v":587629.13003665116},-614398.86591312883,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4953","v":166784.2908941335},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4953","v":-49108.04271479926},5063632.5662137289,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4953","v":791151.30309939582},-243524.75450695571,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4953","v":183808.21312867917},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4953","v":-54120.574145581006},5946539.777016677,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4953","v":374719.80279429915},-524048.75890571572,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4953","v":215857.4573528633},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4953","v":-63557.168239069622},7322114.9258619417,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4953","v":1163478.2466747558},-89129.194057112778,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4953","v":265790.38728551927},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4953","v":-78259.442912914208},8421816.0721012428,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4953","v":729688.10721804679},-122018.60092054415,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4953","v":305709.1807648316},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4953","v":-90013.150679970306},8571866.6553314608,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4953","v":944719.91077543935},-278379.09007299732,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4953","v":311155.9680705475},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4953","v":-91616.905219642795},13967250.570059747,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4953","v":517522.41942265752},-1289846.825147751,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4953","v":507006.6471120104},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4953","v":-149283.26852357973},77092.033563017176,215123.61513220577,301575.61274887715,90906.512302856572,677314.18757553829,2971.3330023771123,1261879.9969902481,823365.53638236399,885879.88355334674,-414601.02713666286,{"$f":"BI4953*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-5779193.418429574},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4953:BI4953)+Monte_Carlo!BJ4953/(1+Analise_Fundamentalista!$C$10)^10","v":-251129.41201143619},{"$f":"(BK4953+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":0.77856161296376458},0.18864348507939749]
["Tent4929",2592073.5774897044,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4954","v":334935.80471768224},-215521.43698254984,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4954","v":94091.426727018843},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4954","v":-27704.322619567367},{"$f":"G$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":3196162.7947681309},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4954","v":259208.0019877335},-314495.94592193497,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4954","v":116019.66858625712},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4954","v":-34160.884158492256},{"$f":"L$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":3692666.5945306555},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4954","v":367187.08810825867},-447224.3580205703,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4954","v":134042.59482598404},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4954","v":-39467.56278440664},{"$f":"Q$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":3749047.1034706691},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4954","v":597438.90737720428},-127002.43808633076,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4954","v":136089.18893960441},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4954","v":-40070.162889085092},{"$f":"V$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":4814729.7110007368},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4954","v":415526.70667489216},-606675.88126925763,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4954","v":174773.12054226434},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4954","v":-51460.277361710265},{"$f":"AA$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":6273452.3266696045},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4954","v":611230.98978147574},-509646.32953060721,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4954","v":227724.27644277533},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4954","v":-67051.239866751275},{"$f":"AF$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":7648563.7633555755},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4954","v":567869.06224945665},-826664.53032181121,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4954","v":277640.37377506163},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4954","v":-81748.558342062272},{"$f":"AK$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":7990906.2340486264},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4954","v":904265.07627248974},-1448644.6837556153,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4954","v":290067.29397381505},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4954","v":-85407.546395806188},{"$f":"AP$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":9790615.1336206701},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4954","v":1326297.6476282128},-517923.10943497298,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4954","v":355396.14093426336},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4954","v":-104643.00190449477},{"$f":"AU$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":13044826.373437993},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4954","v":2136598.1775956815},-1395096.527140606,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4954","v":473522.94917172322},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4954","v":-139424.31322337824},185801.47184258388,26570.840493563395,14537.762129265764,566455.49534139282,-67836.331413811393,262257.69682689256,-62903.652639355205,-339719.85990511667,1059127.6772230084,1075600.2864034204,{"$f":"BI4954*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":14992973.218068341},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4954:BI4954)+Monte_Carlo!BJ4954/(1+Analise_Fundamentalista!$C$10)^10","v":8698534.535233885},{"$f":"(BK4954+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":55.760708314803871},0.75133368519993837]
["Tent4930",{"$f":"B$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":2547981.4118150002},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4955","v":144688.4861653265},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*B4955)","v":-425098.08025402785},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4955","v":92490.895472101765},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4955","v":-27233.061466544688},2985527.6510572224,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4955","v":393263.01302533603},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*G4955)","v":-24264.089606980779},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4955","v":108373.68146508762},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4955","v":-31909.596221659325},3331169.3890974554,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4955","v":345965.94020769437},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*L4955)","v":-278314.70912075619},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4955","v":120920.36399410284},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4955","v":-35603.84715057326},4217882.2251761211,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4955","v":253702.02335909923},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*Q4955)","v":-638294.68093640346},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4955","v":153107.75117645384},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4955","v":-45081.116119699378},5548924.1562315729,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4955","v":567581.34289198567},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*V4955)","v":-506598.79831613577},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4955","v":201424.13980604752},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4955","v":-59307.415634639998},6479167.5059986562,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4955","v":516762.40377570974},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AA4955)","v":-402547.69089249114},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4955","v":235191.67045912123},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4955","v":-69249.942768307636},7076480.6578510199,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4955","v":513417.31126355118},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AF4955)","v":-516898.99529031018},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4955","v":256873.94335008998},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4955","v":-75634.081091979213},8706177.3163633496,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4955","v":911237.86208549025},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AK4955)","v":-1813378.8691350063},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4955","v":316031.40132633422},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4955","v":-93052.430012144396},8923842.6064638812,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4955","v":1340290.8204878301},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AP4955)","v":-2057201.6815544262},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4955","v":323932.5804720064},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4955","v":-95378.856805116404},11127825.331630727,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4955","v":1493635.4305327553},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AU4955)","v":-783936.65799092932},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4955","v":403936.43564554857},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4955","v":-118935.22842829736},-215151.7600831443,445463.00866178353,152967.74793046777,-276566.02252054977,203099.26874725745,280156.4405740322,177758.17823135178,-679162.03573532624,-488357.13739970612,994699.97975907719,{"$f":"BI4955*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":13865290.243096333},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4955:BI4955)+Monte_Carlo!BJ4955/(1+Analise_Fundamentalista!$C$10)^10","v":6960132.2895994904},{"$f":"(BK4955+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":45.080856215362957},0.64630521769882332]
["Tent4931",2719790.4079303257,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4956","v":365201.41404355492},-310233.50061132008,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4956","v":98727.506079692452},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4956","v":-29069.371939618781},3367875.3255883208,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4956","v":226851.76018928731},-66047.409251830395,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4956","v":122252.77753504932},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4956","v":-35996.163601551903},4001174.1613855273,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4956","v":578449.50242961419},-546509.31877280411,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4956","v":145241.31903410167},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4956","v":-42764.920250240022},4403664.3262059968,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4956","v":162064.61906063816},-622280.22930090653,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4956","v":159851.58094195501},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4956","v":-47066.772433073522},4668452.6734035145,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4956","v":162310.59326717435},-645952.2617210804,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4956","v":169463.31171413162},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4956","v":-49896.854827480856},5371667.9966923334,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4956","v":594030.76581269142},-338610.24617961107,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4956","v":194989.79894009445},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4956","v":-57412.885374069068},6975904.2035623025,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4956","v":1074318.9730030843},-869723.60076257167,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4956","v":253223.05081318328},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4956","v":-74559.110627504488},10300585.370252063,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4956","v":825419.14574949292},-708867.28604768007,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4956","v":373907.89444684424},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4956","v":-110093.61105568093},9658718.8977405466,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4956","v":1463747.014951834},-716473.49108954635,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4956","v":350608.35052520287},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4956","v":-103233.28271177482},12217780.915427925,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4956","v":615367.03387462592},-229873.32439799572,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4956","v":443501.46838195686},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4956","v":-130584.7747207912},124626.04757230851,247060.96487095434,134416.58244067174,-347430.80173138692,-364075.21156725532,392997.43319910567,383259.31242619146,380366.14309297618,994648.59167571575,698410.40313779586,{"$f":"BI4956*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":9735260.0234785397},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4956:BI4956)+Monte_Carlo!BJ4956/(1+Analise_Fundamentalista!$C$10)^10","v":6080894.9631467108},{"$f":"(BK4956+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":39.679272876176235},0.58782317517651372]
["Tent4932",2428017.3617506386,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4957","v":231403.24910259145},-79927.921234170179,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4957","v":88136.239522312419},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4957","v":-25950.87458165245},3463007.8317531357,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4957","v":327820.27940537431},-502710.24556139088,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4957","v":125706.05652793698},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4957","v":-37012.948643954303},3431195.306910058,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4957","v":176896.99707937916},-313260.06608014391,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4957","v":124551.27223621453},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4957","v":-36672.933430169687},4896938.3462843914,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4957","v":453310.69776216429},-98568.250054525488,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4957","v":177757.26723095952},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4957","v":-52338.930874400437},4226161.59369714,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4957","v":528308.59800116136},-559587.15594487614,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4957","v":153408.28955750391},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4957","v":-45169.606777751891},5130875.3405397767,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4957","v":806459.24269317114},-14876.295551334488,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4957","v":186249.10393840232},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4957","v":-54839.271149378153},6681732.1404310558,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4957","v":688735.38465820462},-279028.4383685994,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4957","v":242544.70072172658},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4957","v":-71414.972354028272},8208139.272441308,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4957","v":1171150.7583035859},-64211.417885826966,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4957","v":297952.78252325952},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4957","v":-87729.35324246528},9620652.436107425,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4957","v":486371.33375127066},-1021927.9983480907,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4957","v":349226.55036466173},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4957","v":-102826.42484198754},11016726.39632635,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4957","v":1256645.6520155265},-415432.70252088655,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4957","v":399903.58047452936},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4957","v":-117747.79271154439},213660.69280908123,-86196.858272033889,-48484.730194719908,480160.78406419791,76960.124836037241,922992.77993086085,580836.67465730349,1317162.7696985533,-289156.53907414584,1123368.737257625,{"$f":"BI4957*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":15658825.685178122},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4957:BI4957)+Monte_Carlo!BJ4957/(1+Analise_Fundamentalista!$C$10)^10","v":9979957.2517866399},{"$f":"(BK4957+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":63.633112485941489},0.81654700850886108]
["Tent4933",2203189.0409855638,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4958","v":176248.08408679534},-172995.06953406552,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4958","v":79975.044696233163},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4958","v":-23547.888653095819},2869750.8258458418,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4958","v":99681.165337600309},-143084.16005658978,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4958","v":104171.02041384795},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4958","v":-30672.162784051558},3505286.5927455779,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4958","v":371984.26828860422},-17389.015353274492,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4958","v":127240.76178344214},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4958","v":-37464.827959673632},4083140.3388725184,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4958","v":183341.278116603},-379581.63578294445,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4958","v":148216.66458373691},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4958","v":-43640.982351529405},4238036.2587758871,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4958","v":566566.52476066828},-153200.51513594895,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4958","v":153839.33603275364},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4958","v":-45296.524298611592},5609969.109873496,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4958","v":899315.17570899706},-631633.52879459818,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4958","v":203640.05174332202},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4958","v":-59959.869756575157},7680379.9248262886,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4958","v":724869.21813635423},-269308.40319954633,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4958","v":278795.29007518291},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4958","v":-82088.612424460094},7419896.0270299241,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4958","v":419493.14178335387},-631243.66025594226,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4958","v":269339.80941447924},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4958","v":-79304.53638417201},10129678.023092739,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4958","v":1103333.1438039108},-1274840.6385825004,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4958","v":367704.01340272499},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4958","v":-108266.93749020992},12786476.258705931,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4958","v":929126.3726069699},-774193.27458664111,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4958","v":464144.92414136493},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4958","v":-136663.04325423218},59680.170595867159,30095.862910806914,444371.18675909826,-91664.67543413394,521908.8213588614,411361.82890114578,652267.49258753064,-21715.245442281157,87929.581133925487,482414.97890746163,{"$f":"BI4958*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":6724463.4927902855},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4958:BI4958)+Monte_Carlo!BJ4958/(1+Analise_Fundamentalista!$C$10)^10","v":4835237.4173999866},{"$f":"(BK4958+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":32.026591577278843},0.5018343446569824]
["Tent4934",2671006.6181976725,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4959","v":352697.31985670194},-257148.95356822148,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4959","v":96956.670399348237},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4959","v":-28547.966273863163},3123265.0440453938,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4959","v":430436.97342323157},-175518.69396872501,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4959","v":113373.50397493635},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4959","v":-33381.746242885951},3383088.8480607215,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4959","v":203217.35782431994},-615072.98137979896,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4959","v":122805.02344635483},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4959","v":-36158.767139667369},4468351.1505931411,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4959","v":182125.1608871154},-126121.51842370801,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4959","v":162199.69160126778},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4959","v":-47758.151207048111},4872379.8193535879,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4959","v":517838.70779877249},-291604.25428449496,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4959","v":176865.8007011124},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4959","v":-52076.447062574684},6074971.6678954894,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4959","v":414351.3591361845},-447909.41640221333,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4959","v":220519.49316657634},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4959","v":-64929.860191353459},7355245.9315310009,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4959","v":1088712.2743360978},-938588.89191832708,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4959","v":266993.03200184775},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4959","v":-78613.550171958632},9200512.5245677028,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4959","v":1091259.4453300636},-20551.571837810254,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4959","v":333975.60839872406},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4959","v":-98335.930530508369},11217486.818416478,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4959","v":396523.37120749184},-1011386.7268648219,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4959","v":407191.11841667083},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4959","v":-119893.53870854339},12223178.325630071,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4959","v":1273052.2140904199},-344579.60038632137,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4959","v":443697.39261457167},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4959","v":-130642.46274124284},163957.07041396556,334910.03718655696,-325209.3672487915,170445.18285762705,351023.80715281528,122031.57570919406,338502.8642476598,1306347.5513604691,-327565.77594920259,1241527.5435774275,{"$f":"BI4959*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":17305861.150885757},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4959:BI4959)+Monte_Carlo!BJ4959/(1+Analise_Fundamentalista!$C$10)^10","v":10190783.83961455},{"$f":"(BK4959+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":64.928322948471816},0.82615273709766313]
["Tent4935",2078466.0467770745,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4960","v":307046.75427828159},-292680.80359232711,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4960","v":75447.640623811894},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4960","v":-22214.837732150598},3550044.1472543245,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4960","v":190847.78046312157},-167675.87242764869,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4960","v":128865.44643634412},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4960","v":-37943.200850220222},3687544.7160208011,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4960","v":357525.5571433123},-263502.39927650755,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4960","v":133856.67230406962},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4960","v":-39412.819672217418},4249988.5113379154,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4960","v":672307.71076022729},-509348.27646688937,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4960","v":154273.19890837927},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4960","v":-45424.27108168311},5035727.5747527909,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4960","v":597028.97049092571},-1116583.4152737546,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4960","v":182795.27102619931},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4960","v":-53822.323010719781},6243494.3003632221,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4960","v":715568.513240873},-527876.15184188203,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4960","v":226636.80984399808},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4960","v":-66731.0457051946},6271288.7302011009,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4960","v":510638.53966593847},-294491.45094877895,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4960","v":227645.73859556645},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4960","v":-67028.11514718215},8143599.9921748508,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4960","v":959365.00615389808},-1158746.1773957468,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4960","v":295610.02766747843},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4960","v":-87039.551433726418},9253783.4803781491,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4960","v":601284.2872568639},-1316984.3300947249,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4960","v":335909.32674639963},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4960","v":-98905.295443156647},13606943.543030029,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4960","v":2095748.4242091631},-265593.61751597316,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4960","v":493927.61936858157},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4960","v":-145432.27362682388},67598.753577615775,114094.15362159678,188467.01049865695,271808.36212003406,-390581.49676734937,347598.12553779443,376764.71216554381,9189.3049919032783,-478696.01153461798,2178650.1524349474,{"$f":"BI4960*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":30368570.741293363},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4960:BI4960)+Monte_Carlo!BJ4960/(1+Analise_Fundamentalista!$C$10)^10","v":15910641.16702199},{"$f":"(BK4960+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":100.06819373500676},0.97363408267057006]
["Tent4936",2431195.692591419,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4961","v":98015.466663812607},-409995.9618640652,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4961","v":88251.611896776085},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4961","v":-25984.844876234125},3204915.5771074388,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4961","v":466674.67521978688},-136485.28057705311,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4961","v":116337.39173473894},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4961","v":-34254.434707308799},3319616.8888397268,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4961","v":222248.68027289389},-296356.61116134579,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4961","v":120501.01199693976},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4961","v":-35480.372957177598},4681366.5244749449,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4961","v":611281.76142469887},-1007913.7109740431,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4961","v":169932.08030249394},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4961","v":-50034.879264538096},4643590.9751397204,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4961","v":332972.40235663368},-266789.68949539016,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4961","v":168560.84016362781},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4961","v":-49631.130692351355},5648881.0544138392,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4961","v":508817.9555488379},-664891.27343427704,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4961","v":205052.54265805497},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4961","v":-60375.764226030922},7475511.9204977425,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4961","v":901728.24397170241},-3778.7375480529868,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4961","v":271358.64823546394},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4961","v":-79898.964207822035},9352454.3628249988,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4961","v":445254.57587267651},-719342.22058494028,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4961","v":339491.04764601588},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4961","v":-99959.898979184465},9013235.7212180849,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4961","v":1386847.7216691454},-498923.20724589354,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4961","v":327177.52142578171},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4961","v":-96334.298700217594},12789504.02018569,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4961","v":877341.48419533577},-1573962.1784021806,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4961","v":464254.83089705801},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4961","v":-136695.40424952909},-249713.72817971068,412272.35167016392,10912.708151310268,-276734.74851138843,185112.42233251999,-11396.539453415098,1089409.1904512914,-34556.496045432359,1118767.737148816,-369061.26755931589,{"$f":"BI4961*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-5144407.0537071414},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4961:BI4961)+Monte_Carlo!BJ4961/(1+Analise_Fundamentalista!$C$10)^10","v":-1371515.8061104789},{"$f":"(BK4961+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-6.1045179580920719},0.14042789345367776]
["Tent4937",2209659.2897861842,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4962","v":120453.48226628035},-123005.42255484311,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4962","v":80209.912620591524},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4962","v":-23617.043271914492},3132441.6101972824,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4962","v":422134.28330210323},-102916.16728508777,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4962","v":113706.61033780521},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4962","v":-33479.826232366002},3530991.3343039546,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4962","v":495249.43773994228},-327766.47675628535,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4962","v":128173.83553099341},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4962","v":-37739.56261966563},3573623.5991959432,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4962","v":506608.75632032217},-66304.739500682743,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4962","v":129721.37286292987},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4962","v":-38195.220217824688},5327899.0623404682,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4962","v":260420.16608866648},-422022.13145419228,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4962","v":193401.00087693278},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4962","v":-56945.078947380724},6385085.6453235652,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4962","v":753848.34563921939},-762828.76722005149,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4962","v":231776.52955535689},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4962","v":-68244.387122269167},7341313.2552376166,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4962","v":526865.94020507822},-1004036.4369518604,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4962","v":266487.28038971958},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4962","v":-78464.636436508372},8393678.5246949755,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4962","v":749549.28908857913},-141689.79540045891,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4962","v":304687.79695727053},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4962","v":-89712.413965613028},10120885.458213285,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4962","v":1120408.003976325},-128877.21833291318,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4962","v":367384.84616099147},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4962","v":-108172.96174191739},12829159.754901309,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4962","v":2077246.6795761788},-658112.24121563742,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4962","v":465694.32115293038},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4962","v":-137119.24841730978},54040.929060114271,399444.90012245462,257917.2338949847,531830.16946474463,-25146.043435973741,154551.72085225562,-289147.85279357102,822834.87667977775,1250742.6700624861,1747709.511096162,{"$f":"BI4962*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":24361616.693545673},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4962:BI4962)+Monte_Carlo!BJ4962/(1+Analise_Fundamentalista!$C$10)^10","v":14400930.138636805},{"$f":"(BK4962+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":90.793303221870843},0.95290381473921404]
["Tent4938",2581608.2884246721,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4963","v":167669.9551423683},-232765.06951517626,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4963","v":93711.540142088968},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4963","v":-27592.468640157775},2830293.8820505757,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4963","v":439612.87054612016},-19476.058781230062,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4963","v":102738.74620364601},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4963","v":-30250.443312050753},4008409.8829052979,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4963","v":358305.69070620148},-380570.21614190302,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4963","v":145503.97336888101},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4963","v":-42842.256312422025},4157293.377393119,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4963","v":179332.43897260958},-739082.35199944582,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4963","v":150908.39573332254},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4963","v":-44433.536899454499},5136185.1260973141,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4963","v":821147.85574340518},-168334.96992164699,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4963","v":186441.84742495374},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4963","v":-54896.022629507504},6589221.070182804,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4963","v":589550.03748136724},-56847.889469753398,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4963","v":239186.57899891215},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4963","v":-70426.205461646634},6423801.2835048344,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4963","v":617504.31199641665},-591890.68836173031,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4963","v":233181.89461318465},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4963","v":-68658.183451166231},8567126.1587652843,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4963","v":1161425.8027994351},-162056.77420922884,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4963","v":310983.88958898757},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4963","v":-91566.23835301261},10741295.557205256,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4963","v":1552988.6484988627},-281341.79124447238,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4963","v":389905.53071136569},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4963","v":-114803.96237715286},11303790.195220884,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4963","v":480671.40576665971},-1054951.5089015283,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4963","v":410323.90288907394},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4963","v":-120815.95719809216},1023.9571291232314,492625.11465648533,80397.191620757454,-453275.05419296818,784358.71061720443,701462.52154887933,190137.33479670476,1218786.6798261814,1546748.4255886031,-284772.15744388686,{"$f":"BI4963*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3969486.9774387218},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4963:BI4963)+Monte_Carlo!BJ4963/(1+Analise_Fundamentalista!$C$10)^10","v":698035.67078991584},{"$f":"(BK4963+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":6.6097452344349579},0.23659779512915199]
["Tent4939",2944715.8718520687,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4964","v":114196.34699440234},-237794.29099290792,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4964","v":106892.22717072308},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4964","v":-31473.396143236736},3663304.4066719417,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4964","v":401874.72297235543},-577759.5043604325,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4964","v":132976.75696881616},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4964","v":-39153.736999398658},3422546.290971437,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4964","v":447358.7976079986},-10086.640719251367,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4964","v":124237.31577428505},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4964","v":-36580.49194626035},3937437.5990289133,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4964","v":191599.11846404488},-385092.62430883379,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4964","v":142927.70257703442},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4964","v":-42083.697964914354},4763358.807039679,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4964","v":436734.98273646476},-556705.91577246215,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4964","v":172908.37345794984},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4964","v":-50911.220379317718},5804238.3720923476,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4964","v":663320.34247009875},-654579.98295935872,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4964","v":210691.96269605024},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4964","v":-62036.237635294361},7507842.7730229869,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4964","v":398965.10300004884},-213781.46876048512,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4964","v":272532.24765325023},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4964","v":-80244.519355910263},8736669.8907308169,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4964","v":393820.44507771864},-374712.69288008567,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4964","v":317138.27184564772},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4964","v":-93378.337472917789},10056292.946508912,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4964","v":1193399.6568108918},-1227985.4644997062,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4964","v":365040.15902134945},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4964","v":-107482.59099063682},11996228.558131304,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4964","v":1118276.387633502},-586387.78102680983,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4964","v":435459.18996293069},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4964","v":-128216.80259338903},-48179.112971019233,-82061.76141865956,524928.98071677191,-92649.501232668845,2026.2200426347408,157396.08457149591,377471.3625369037,242867.68657036289,222971.76034189828,839130.99397623376,{"$f":"BI4964*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":11696787.996594133},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4964:BI4964)+Monte_Carlo!BJ4964/(1+Analise_Fundamentalista!$C$10)^10","v":6764461.9882636853},{"$f":"(BK4964+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":43.878758206247227},0.63353191361404948]
["Tent4940",2615835.8997414405,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4965","v":356884.7151564181},-16019.66903025473,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4965","v":94953.991286308228},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4965","v":-27958.296521994078},3263844.1414183467,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4965","v":469398.24174542783},-49654.074576821724,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4965","v":118476.4794285219},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4965","v":-34884.268663935291},3601608.2298737806,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4965","v":420925.65089483943},-337836.48936992761,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4965","v":130737.20584304784},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4965","v":-38494.322544016788},4962710.971199343,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4965","v":298265.5293428307},-714127.59836350591,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4965","v":180144.79209582941},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4965","v":-53041.91478504402},4798498.8697838429,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4965","v":650543.77919093566},-361725.42379532353,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4965","v":174183.9462918342},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4965","v":-51286.800626572491},5376821.2810672801,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4965","v":406055.09511408606},-102346.73913436168,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4965","v":195176.86148468411},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4965","v":-57467.964155054971},6835008.6191777745,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4965","v":831178.13531502802},-503426.23769083677,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4965","v":248108.58698414484},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4965","v":-73053.205563944633},7848437.8828358762,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4965","v":363531.36728715705},-133219.9112814283,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4965","v":284895.73922110011},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4965","v":-83884.831454628351},10972711.296032075,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4965","v":922184.08035812166},-1588379.3455644888,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4965","v":398305.84666782472},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4965","v":-117277.35524044985},13553429.534408487,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4965","v":524086.86202856019},-409996.41817418445,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4965","v":491985.07828301593},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4965","v":-144860.31094320543},407860.74089047755,503336.37793319271,175332.04482394285,-288759.1917098898,411715.50106087379,441417.25330935349,502807.27904439147,431322.36377220054,-385166.77377899224,461215.21119418618,{"$f":"BI4965*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":6428956.3666094029},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4965:BI4965)+Monte_Carlo!BJ4965/(1+Analise_Fundamentalista!$C$10)^10","v":4916426.9690378932},{"$f":"(BK4965+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":32.525378555776065},0.50748553179119149]
["Tent4941",2663699.2969319005,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4966","v":351021.19572375441},-501368.18272745458,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4966","v":96691.417017106272},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4966","v":-28469.864946960311},2274515.0262686778,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4966","v":279917.80613236903},-364937.22494994092,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4966","v":82564.154733957475},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4966","v":-24310.227394018286},3601287.7525537647,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4966","v":130803.55572323249},-509238.37756500143,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4966","v":130725.57262069805},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4966","v":-38490.897252719857},4205072.7018443672,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4966","v":634200.26874151488},-240855.15953761534,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4966","v":152642.76965106637},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4966","v":-44944.206747192497},4969984.9778189519,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4966","v":351017.80551077751},-110311.22405170088,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4966","v":180408.8361672649},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4966","v":-53119.660041921212},5460080.1497946978,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4966","v":370855.9030354718},-517491.64396956825,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4966","v":198199.13130536838},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4966","v":-58357.842660123664},7901840.9117801972,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4966","v":486005.04801128223},-42158.72452229081,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4966","v":286834.25178052433},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4966","v":-84455.607977171501},7412543.7671229355,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4966","v":904531.73580437654},-871973.95378241921,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4966","v":269072.92477419588},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4966","v":-79225.954748907097},10687827.69355372,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4966","v":1615571.3826689895},-1542704.3273678354,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4966","v":387964.66467318364},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4966","v":-114232.49289525037},10533865.550716285,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4966","v":1260453.9130419441},-1118096.9747908704,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4966","v":382375.88902756607},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4966","v":-112586.93124398772},-82125.434933554207,-26765.491477632699,-286200.14647379075,501043.67210777343,367995.75758442038,-6794.4522888517313,646224.9672923442,222404.75204724612,346599.22707908729,412145.89603465202,{"$f":"BI4966*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":5744970.9332512002},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4966:BI4966)+Monte_Carlo!BJ4966/(1+Analise_Fundamentalista!$C$10)^10","v":3901443.2423387845},{"$f":"(BK4966+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":26.28983893213157},0.43709571278110326]
["Tent4942",2199221.3924667165,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4967","v":235172.72081286419},-232924.87065955644,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4967","v":79831.020347105223},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4967","v":-23505.482058020054},3348595.4582884088,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4967","v":380659.41955095605},-254281.21219310805,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4967","v":121552.92463075284},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4967","v":-35790.09859306689},3406650.1090655755,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4967","v":302030.00377493165},-405456.24283091398,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4967","v":123660.28954786008},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4967","v":-36410.592080853821},4000095.8905051011,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4967","v":269464.45064133225},-164037.28259226336,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4967","v":145202.17815229238},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4967","v":-42753.395591140048},5009155.2387724258,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4967","v":451284.89049425873},-590765.70681924419,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4967","v":181830.70388367106},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4967","v":-53538.31542114028},6248467.472130049,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4967","v":499080.18286272883},-387627.24817493791,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4967","v":226817.33435956851},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4967","v":-66784.199425932777},6666339.8553354125,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4967","v":296020.58446214657},-394590.21770726814,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4967","v":241985.96578541328},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4967","v":-71250.458184428557},7308979.589224726,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4967","v":468832.71595464228},-1286316.4717981881,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4967","v":265313.57884324802},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4967","v":-78119.051217603439},9549905.6971828546,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4967","v":1158015.7409677617},-1625163.1146781927,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4967","v":346658.46678111493},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4967","v":-102070.27713982749},11621858.081394088,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4967","v":985367.3993164025},-1929047.8180886612,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4967","v":421869.66357502906},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4967","v":-124215.49624281331},58573.388442392919,212141.03339553394,-16176.541588976062,207875.95061022122,-11188.427862454693,271486.06962142669,72165.874355863154,-630289.2282179012,-222559.18406914349,-646026.25144004298,{"$f":"BI4967*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-9005068.5263362043},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4967:BI4967)+Monte_Carlo!BJ4967/(1+Analise_Fundamentalista!$C$10)^10","v":-4458223.6502456497},{"$f":"(BK4967+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-25.067668363778303},5.2940343201243703E-2]
["Tent4943",2380333.8802433903,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4968","v":270064.48662204813},-437583.15336769144,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4968","v":86405.344672223539},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4968","v":-25441.229112182275},2777858.0246298793,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4968","v":297707.34817099047},-154649.21332374337,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4968","v":100835.34165555984},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4968","v":-29690.004008385818},3525835.8735556477,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4968","v":354782.8477479131},-513562.94011466589,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4968","v":127986.69398475955},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4968","v":-37684.460577399557},4281398.59378736,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4968","v":377511.07922788098},-578829.52008622664,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4968","v":155413.37467227239},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4968","v":-45759.984953867774},4873946.3376415018,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4968","v":437301.53129371151},-468624.55266369355,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4968","v":176922.6648048106},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4968","v":-52093.190155214768},5316510.1198039288,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4968","v":528025.22154715541},-344151.56043380784,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4968","v":192987.5859717846},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4968","v":-56823.35287406703},6566449.2517362302,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4968","v":668011.50762429519},-199080.31069827557,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4968","v":238359.96940518226},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4968","v":-70182.818155685571},8620612.2682689559,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4968","v":726319.56553289632},-276321.11718217353,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4968","v":312925.41794566013},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4968","v":-92137.902848273676},10808938.579778356,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4968","v":1189199.6096669841},-2107319.8933920567,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4968","v":392360.9504021118},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4968","v":-115526.93727130796},12984208.109442728,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4968","v":1646612.5504605914},-567708.6783379406,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4968","v":471322.52592966642},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4968","v":-138776.41959993052},-106554.55118560205,214203.47249442112,-68477.858959392805,-91665.051139941032,93506.453279613779,320037.89421106514,637108.34817551635,670785.96344810922,-641286.2705942688,1411449.9784523868,{"$f":"BI4968*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":19674438.537331052},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4968:BI4968)+Monte_Carlo!BJ4968/(1+Analise_Fundamentalista!$C$10)^10","v":10667831.08325829},{"$f":"(BK4968+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":67.859056626109137},0.84668266814892634]
["Tent4944",2656119.6485183192,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4969","v":336437.04218720557},-6125.2389842720395,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4969","v":96416.278248085015},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4969","v":-28388.852962263445},2568319.3670310588,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4969","v":322943.5406040579},-46163.288514784428,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4969","v":93229.156623176968},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4969","v":-27450.435416736978},3027194.6950961268,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4969","v":200958.49157515547},-148016.57143023421,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4969","v":109886.18159439138},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4969","v":-32354.937449887679},4268992.2130820444,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4969","v":328294.12486173771},-469161.52806913882,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4969","v":154963.027092937},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4969","v":-45627.384407113961},4771608.7542308895,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4969","v":609353.69679921959},-203820.73381389122,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4969","v":173207.84385430923},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4969","v":-50999.39657947058},5418266.1046581417,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4969","v":211025.60388363703},-273737.10695705866,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4969","v":196681.29508409233},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4969","v":-57910.930270540113},6762990.784250414,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4969","v":661348.20991487417},-117882.59991897292,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4969","v":245494.36302964247},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4969","v":-72283.472269906502},6952791.9820665615,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4969","v":277374.91127129173},-618269.56815670489,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4969","v":252384.08469962442},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4969","v":-74312.085062206679},10350970.855909999,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4969","v":831606.6332701518},-521307.76940029173,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4969","v":375736.87116766721},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4969","v":-110632.13579592496},12656894.912669847,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4969","v":1874270.9043216533},-1039722.8794663614,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4969","v":459441.16347977502},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4969","v":-135278.06581870039},398339.22848875506,342558.97329571343,130473.16428942495,-31531.760521578064,527741.41026016709,76058.861740130582,716676.50075563719,-162822.65724799543,575403.59924160235,1158711.1225163664,{"$f":"BI4969*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":16151469.134929139},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4969:BI4969)+Monte_Carlo!BJ4969/(1+Analise_Fundamentalista!$C$10)^10","v":10010915.057538355},{"$f":"(BK4969+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":63.823301372076344},0.81797787720499948]
["Tent4945",2138267.9193761591,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4970","v":274411.74873314792},-181951.9621955308,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4970","v":77618.429124053699},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4970","v":-22854.005688695954},2787802.7227437743,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4970","v":151668.46612542929},-78334.194463990032,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4970","v":101196.33095849933},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4970","v":-29796.293863463299},3144856.7605428402,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4970","v":433157.70410057448},-216174.74798311526,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4970","v":114157.27625222546},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4970","v":-33612.520509847462},4259674.1632678127,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4970","v":515336.06956564292},-385176.67904431402,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4970","v":154624.78491920073},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4970","v":-45527.79222713862},5536805.6709300792,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4970","v":804051.27945720823},-153519.49141709466,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4970","v":200984.24273611471},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4970","v":-59177.892140643271},5548826.9622791456,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4970","v":651477.36816075991},-556908.54930995381,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4970","v":201420.61169722662},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4970","v":-59306.376816668897},6500615.2912482275,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4970","v":946987.07723969978},-836001.32879003626,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4970","v":235970.2180789852},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4970","v":-69479.178684752871},7601845.2617203975,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4970","v":983901.58387110662},-698980.46966955706,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4970","v":275944.50738007308},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4970","v":-81249.226666895396},9165454.6444596946,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4970","v":849844.98886828241},-1123002.5659461401,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4970","v":332703.01876776852},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4970","v":-97961.2286588852},13017746.481316587,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4970","v":1425085.4103033945},-735729.34228483634,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4970","v":472539.95790656609},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4970","v":-139134.88082672496},147224.20997297487,144734.30875647528,297527.71185983723,239256.38321339097,792338.13863558497,236683.05373136385,277476.78784389584,479616.39491472725,-38415.786968974367,1022761.1450983994,{"$f":"BI4970*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":14256439.544299148},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4970:BI4970)+Monte_Carlo!BJ4970/(1+Analise_Fundamentalista!$C$10)^10","v":9041657.3457499314},{"$f":"(BK4970+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":57.868678939817983},0.76991382051257284]
["Tent4946",2397907.0876471405,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4971","v":373122.69182946143},-76547.918613658097,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4971","v":87043.246378080963},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4971","v":-25629.053181530475},2625403.6541928113,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4971","v":231284.0306599446},-456665.71200902393,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4971","v":95301.297657053728},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4971","v":-28060.557568272819},3756038.663502383,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4971","v":558917.49445444299},-472398.69878768676,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4971","v":136342.98029188102},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4971","v":-40144.889330654805},4131720.2380915773,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4971","v":271985.6196212651},-403702.05466414645,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4971","v":149980.09910483673},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4971","v":-44160.208816579943},5777712.9595106412,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4971","v":616377.25117426843},-861281.26197328127,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4971","v":209729.0988576122},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4971","v":-61752.731567348404},6153328.8640969722,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4971","v":518094.36988364742},-821544.15173200425,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4971","v":223363.8338708501},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4971","v":-65767.349166196902},6960891.0857646735,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4971","v":1067800.9861284269},-772755.29835777055,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4971","v":252678.07952630811},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4971","v":-74398.649033125708},7676695.6355755711,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4971","v":294209.85563124012},-40641.412561830133,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4971","v":278661.55157520919},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4971","v":-82049.234399502748},9661283.5486002918,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4971","v":1131014.357825439},-1254576.1333886832,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4971","v":350701.44651620626},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4971","v":-103260.6939378457},12251632.692215512,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4971","v":1765161.4748922961},-496248.53544097854,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4971","v":444730.27685516124},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4971","v":-130946.58564834872},357988.9664123538,-158140.94126029842,182716.88662798243,-25896.544754624563,-96927.643508749054,-145853.29714370362,473325.1182638387,450180.76024511643,123878.97701511631,1582696.6306581299,{"$f":"BI4971*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":22061474.411772605},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4971:BI4971)+Monte_Carlo!BJ4971/(1+Analise_Fundamentalista!$C$10)^10","v":11986511.034106238},{"$f":"(BK4971+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":75.960350142567236},0.89478817359813489]
["Tent4947",2677438.702603851,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4972","v":95836.161254553634},-619053.94013172539,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4972","v":97190.152968616996},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4972","v":-28616.712988097115},3166036.5635657581,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4972","v":179821.06353899048},-360785.1047764445,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4972","v":114926.09620453311},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4972","v":-33838.892207418663},3596921.2659005984,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4972","v":497725.14832861326},-42578.374128422431,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4972","v":130567.07057718014},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4972","v":-38444.227838701714},4238400.3739385698,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4972","v":511980.66266447573},-771954.06338285562,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4972","v":153852.5532945811},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4972","v":-45300.415995215131},4178505.3459801171,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4972","v":418681.43145623489},-505288.31869792286,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4972","v":151678.38328513125},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4972","v":-44660.25238555557},6285876.6343383752,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4972","v":755431.18558936694},-1214094.5710059118,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4972","v":228175.27476504602},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4972","v":-67184.032018551894},5872487.7812517844,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4972","v":536631.88569684781},-101248.28963568081,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4972","v":213169.39402240425},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4972","v":-62765.693645481791},8427675.5024327636,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4972","v":780019.18103244284},-157520.31371213545,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4972","v":305921.87617768109},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4972","v":-90075.77681438296},10023066.611306323,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4972","v":1251613.0305534818},-636643.6499915336,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4972","v":363834.05387399881},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4972","v":-107127.46484070325},10776360.191416431,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4972","v":466636.37431690528},-1741066.3869022042,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4972","v":391178.36551406665},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4972","v":-115178.73643725664},-454644.33889665187,-99876.837240339577,547269.61693866935,-151421.26341901391,20411.243657887702,-297672.14267005073,585787.29643808946,838344.96668360545,871675.96959524369,-998430.38350848912,{"$f":"BI4972*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-13917288.968100889},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4972:BI4972)+Monte_Carlo!BJ4972/(1+Analise_Fundamentalista!$C$10)^10","v":-6188070.8980334178},{"$f":"(BK4972+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-35.694962942689969},2.7503275300207682E-2]
["Tent4948",2115230.2441207133,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4973","v":75290.888261034037},-577468.57856341335,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4973","v":76782.169014740794},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4973","v":-22607.776880523077},3158991.6554806386,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4973","v":112125.68638833208},-453751.7450432342,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4973","v":114670.36833529123},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4973","v":-33763.595576910062},3480598.937026985,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4973","v":411963.41003862437},-561268.45539629483,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4973","v":126344.60792065038},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4973","v":-37200.964007396833},4986388.1579842949,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4973","v":353085.13615820854},-401240.69145642908,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4973","v":181004.26626539975},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4973","v":-53294.978751711715},5295607.8726260671,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4973","v":652560.44023651129},-356176.65411432978,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4973","v":192228.84120626352},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4973","v":-56599.947719090589},6407402.8814085377,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4973","v":468632.38310051162},-987173.52342529537,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4973","v":232586.63795740015},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4973","v":-68482.915809820508},6782560.2629754832,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4973","v":745539.99707959837},-689839.69325742882,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4973","v":246204.72873435717},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4973","v":-72492.632672143678},8842039.7354726642,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4973","v":1448613.5951707056},-343803.40586735465,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4973","v":320963.16289498529},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4973","v":-94504.540138788478},12694410.763941795,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4973","v":1551523.5704940481},-588646.80031591735,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4973","v":460802.97666351759},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4973","v":-135679.038713919},11075686.266948631,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4973","v":1385059.1357370089},-665057.12060342391,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4973","v":402043.80457721994},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4973","v":-118377.96127292818},-448003.29816816159,-260719.285896521,-60161.401444416915,79553.732215467491,432012.67960935447,-354437.41817720409,229412.39988438302,1331268.8120595478,1288000.7081277294,1003667.8584378767,{"$f":"BI4973*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":13990295.011646288},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4973:BI4973)+Monte_Carlo!BJ4973/(1+Analise_Fundamentalista!$C$10)^10","v":8092773.8877311926},{"$f":"(BK4973+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":52.039225476619073},0.71667608378816428]
["Tent4949",2431734.7326159193,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4974","v":278227.64690153825},-145109.87971897054,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4974","v":88271.178874121426},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4974","v":-25990.60618597213},2977201.4391681836,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4974","v":440801.74359242182},-243907.80882761491,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4974","v":108071.44268503346},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4974","v":-31820.604897348152},3843064.0426289137,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4974","v":363509.5542928871},-139784.19576509472,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4974","v":139501.97321344962},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4974","v":-41075.024647934828},3972736.0682247286,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4974","v":340472.27716879867},-387139.88016762648,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4974","v":144209.02551352701},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4974","v":-42460.971275004878},4506962.9990007235,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4974","v":184531.84025999295},-769136.43068095867,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4974","v":163601.28912411095},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4974","v":-48170.838221225174},5242270.645514816,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4974","v":753376.32053162029},-304034.96968929208,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4974","v":190292.71723195069},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4974","v":-56029.874492637551},7350157.660124992,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4974","v":685257.18839245697},-666517.4214853202,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4974","v":266808.32940685842},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4974","v":-78559.166255609889},7712074.0800714577,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4974","v":1247454.1638306866},-503237.26209652005,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4974","v":279945.7775890496},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4974","v":-82427.362493012231},10297479.353328081,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4974","v":1353731.5886027692},-542607.39229193609,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4974","v":373795.14704401058},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4974","v":-110060.41365894377},12804273.03973151,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4974","v":1703154.0512563372},-2098309.2718580202,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4974","v":464790.94149688567},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4974","v":-136853.25689917043},195398.339870717,273144.77255249221,322152.30709330714,55080.451239694317,-469174.13951807993,583604.1935816413,206988.9300583853,941735.31683020398,1074858.9296958998,-67217.536003967776,{"$f":"BI4974*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-936956.53471967007},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4974:BI4974)+Monte_Carlo!BJ4974/(1+Analise_Fundamentalista!$C$10)^10","v":1480416.4879606066},{"$f":"(BK4974+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":11.41629183997817},0.28069633886762679]
["Tent4950",2435047.6659130035,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4975","v":156514.40466526354},-270851.68039072334,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4975","v":88391.437273914227},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4975","v":-26026.015124081216},2724479.4182126699,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4975","v":333164.3598441779},-27448.575557964428,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4975","v":98897.715625916331},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4975","v":-29119.48851607582},3372800.3799327356,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4975","v":165635.40096727348},-35937.156885060162,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4975","v":122431.55540385614},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4975","v":-36048.803038820006},4114795.6491886415,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4975","v":493617.90500651812},-111737.43363003498,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4975","v":149365.74203932946},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4975","v":-43979.3172418799},4892725.0463076355,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4975","v":722145.09466050845},-118931.2674585338,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4975","v":177604.32581390848},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4975","v":-52293.898733776521},5835741.2380676093,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4975","v":220193.83448932276},-314094.07399715803,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4975","v":211835.50647171462},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4975","v":-62372.943186401782},6821158.0431237612,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4975","v":660430.67569604923},-678334.71326781635,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4975","v":247605.81558396906},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4975","v":-72905.169323461494},9359089.6762559973,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4975","v":1428939.1389604721},-1234458.8408124873,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4975","v":339731.90736270195},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4975","v":-100030.81782407017},9397169.7773063593,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4975","v":528102.63502605481},-138130.93429341647,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4975","v":341114.2026296471},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4975","v":-100437.82147321297},13225851.657655461,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4975","v":2131191.4998801877},-2307081.5138640688,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4975","v":480094.10803604109},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4975","v":-141359.12823781799},-51971.853575626781,375494.01139605395,216080.99644724946,487266.89617393271,728524.25428210665,55562.323777477563,156796.60868874047,434181.38768661657,630648.08188907243,162844.96581434199,{"$f":"BI4975*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2269923.3553717658},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4975:BI4975)+Monte_Carlo!BJ4975/(1+Analise_Fundamentalista!$C$10)^10","v":3158308.8458065204},{"$f":"(BK4975+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":21.724402212924179},0.38667184835485813]
["Tent4951",2425077.0117561719,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4976","v":185921.74169582064},-371369.43984169344,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4976","v":88029.505775068988},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4976","v":-25919.447848411321},3295712.2650763406,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4976","v":307007.97812292137},-343000.64729654876,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4976","v":119633.28193911946},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4976","v":-35224.87812300642},3134427.4349297849,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4976","v":489714.17523885687},-539566.04757171276,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4976","v":113778.69512889047},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4976","v":-33501.050911145547},3936314.7470925706,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4976","v":227514.48778819767},-30239.829218106577,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4976","v":142886.94341741365},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4976","v":-42071.696819357152},4753329.7698625624,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4976","v":239425.36118340195},-667636.8990366098,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4976","v":172544.32267448131},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4976","v":-50804.029100516302},5476318.5160751548,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4976","v":661897.49549084378},-507373.01738709456,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4976","v":198788.57871315526},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4976","v":-58531.39982383819},7136879.671284521,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4976","v":959717.81774014863},-587791.93952570844,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4976","v":259066.40786815595},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4976","v":-76279.631345103524},7828762.9811270572,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4976","v":844836.0728131159},-326590.39746199717,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4976","v":284181.54669640737},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4976","v":-83674.544281770664},10035664.855626795,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4976","v":457007.48207112838},-1266756.9054315805,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4976","v":364291.36604008201},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4976","v":-107262.11604355703},11861648.20446847,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4976","v":1866632.9467468171},-1691102.3502862791,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4976","v":430573.96695246891},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4976","v":-126778.39530105381},-123337.64021921513,48415.734642485651,30425.771884889036,298089.90516814758,-306471.24427924282,294781.65699306625,554712.65473749267,718752.67776575545,-552720.17336392705,479326.16811195313,{"$f":"BI4976*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":6681408.0398323927},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4976:BI4976)+Monte_Carlo!BJ4976/(1+Analise_Fundamentalista!$C$10)^10","v":3994424.4265098237},{"$f":"(BK4976+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":26.861067655214121},0.44349545906969434]
["Tent4952",2609722.8957396843,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4977","v":316558.17151183967},-234818.21820872673,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4977","v":94732.091231808139},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4977","v":-27892.960168693731},2896479.4718103292,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4977","v":338989.30592495692},-446151.41456566914,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4977","v":105141.26155789586},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4977","v":-30957.841029227566},3951528.8097387813,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4977","v":540851.29000411648},-206890.70835432963,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4977","v":143439.20893685255},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4977","v":-42234.306130900353},3988112.5347804511,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4977","v":372329.88048713747},-277469.43221282522,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4977","v":144767.18624199266},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4977","v":-42625.316374583912},5439142.0575762708,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4977","v":239382.31838382033},-274470.95786396367,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4977","v":197439.08537654812},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4977","v":-58134.054390031684},5561511.743039743,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4977","v":216380.02080489666},-87530.676487226418,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4977","v":201881.06510790487},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4977","v":-59441.952929014602},7367055.8849570714,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4977","v":905010.70169457584},-92795.309742401325,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4977","v":267421.72946517932},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4977","v":-78739.77604867729},6666822.508893149,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4977","v":848000.22038976359},-122787.28003893151,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4977","v":242003.48595237793},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4977","v":-71255.616830384111},9705001.4723261371,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4977","v":411937.18454569322},-209241.56814657236,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4977","v":352288.39291025558},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4977","v":-103727.95515823568},12452931.385976955,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4977","v":647628.09445270698},-2574782.4794137669,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4977","v":452037.35388367769},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4977","v":-133098.08474285569},148579.08436622733,-32978.688112043921,435165.48445573909,197002.31814172101,104216.39150637308,271288.45649656048,1000897.3453686766,895960.80947282584,451256.05415114079,-1608215.1158202379,{"$f":"BI4977*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-22417180.866519362},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4977:BI4977)+Monte_Carlo!BJ4977/(1+Analise_Fundamentalista!$C$10)^10","v":-9243659.2066101506},{"$f":"(BK4977+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-54.466930877229473},7.1035389373868491E-3]
["Tent4953",2225436.8306420702,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4978","v":340536.21492071159},-15304.019246657817,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4978","v":80782.632215539066},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4978","v":-23785.675090783687},2411316.4300471311,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4978","v":374705.47980440274},-360530.15688704775,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4978","v":87530.001140308101},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4978","v":-25772.373475827582},3699922.3225216595,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4978","v":550782.94377446664},-584208.14334826788,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4978","v":134305.97538915381},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4978","v":-39545.112677607307},4102423.5921457135,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4978","v":470685.53924342094},-588765.17381231638,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4978","v":148916.64039776087},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4978","v":-43847.083549610674},4851037.5817154087,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4978","v":745499.09238685959},-44423.189735038497,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4978","v":176091.08442516928},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4978","v":-51848.339248781755},5459279.9342889953,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4978","v":539505.19086920773},-482289.21367489896,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4978","v":198170.08374310995},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4978","v":-58349.289882637837},6931544.0395626649,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4978","v":521028.66398396349},-829759.97676932567,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4978","v":251612.79130634756},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4978","v":-74084.985083547872},9184826.3316442315,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4978","v":851814.29347189888},-1293126.6099102877,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4978","v":333406.20470397477},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4978","v":-98168.275046806593},10376775.279078847,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4978","v":952358.24239842943},-438402.30958528153,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4978","v":376673.56332521624},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4978","v":-110907.93586220777},12447574.1128022,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4978","v":682268.26577467367},-1270748.7923813718,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4978","v":451842.88661208609},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4978","v":-133040.82571067254},382229.15279880911,75932.95058183551,61335.663137745258,-13010.077720745248,825318.64782820852,197036.77105478087,-131203.50656256248,-206074.38678122062,779721.56027615629,-269678.46570528462,{"$f":"BI4978*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3759093.4707994293},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4978:BI4978)+Monte_Carlo!BJ4978/(1+Analise_Fundamentalista!$C$10)^10","v":-551692.1113502495},{"$f":"(BK4978+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-1.0679415100092735},0.17480387150257187]
["Tent4954",2715056.0987207606,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4979","v":124833.15434994928},-584716.96720970911,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4979","v":98555.652197162519},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4979","v":-29018.771204029475},3183049.774404956,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4979","v":344174.9851058448},-44035.385024368545,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4979","v":115543.67021746603},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4979","v":-34020.73098158661},3058626.4979507872,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4979","v":348389.103963111},-265004.95153515419,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4979","v":111027.14580192037},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4979","v":-32690.883471776251},3589169.1013063961,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4979","v":337780.50878872717},-273602.52441140154,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4979","v":130285.66952698403},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4979","v":-38361.371985078236},4827595.2303810138,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4979","v":305518.59470407758},-68767.580514739384,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4979","v":175240.13470597751},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4979","v":-51597.785225173255},4337236.3274841439,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4979","v":644983.94203114044},-204197.6058981143,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4979","v":157440.26622132395},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4979","v":-46356.783826444269},6799294.551154173,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4979","v":941800.90891699935},-383895.36641245376,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4979","v":246812.17794554771},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4979","v":-72671.490295066629},8203009.3572539138,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4979","v":696849.06011070637},-1290930.2771360686,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4979","v":297766.56827256759},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4979","v":-87674.524233521704},9367402.2847413104,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4979","v":1055934.7516109466},-1409320.0724921077,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4979","v":340033.65234363097},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4979","v":-100119.66375394161},12907152.842450256,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4979","v":865225.11275048752},-1672807.0492793564,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4979","v":468525.4448316929},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4979","v":-137952.84576513074},-390346.93186662684,381662.53931735567,161720.41475810093,156102.28191923143,360393.36367014248,551869.81852790585,732046.23015502666,-383989.17298631632,-113471.33229147179,-477009.33746230672,{"$f":"BI4979*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-6649113.347910081},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4979:BI4979)+Monte_Carlo!BJ4979/(1+Analise_Fundamentalista!$C$10)^10","v":-2406701.9838305577},{"$f":"(BK4979+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-12.46417108279306},0.10401060212942624]
["Tent4955",2546266.9886996513,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4980","v":367321.1873853564},-16160.226631588121,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4980","v":92428.662471334421},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4980","v":-27214.737553401734},3561203.4486488495,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4980","v":225216.76226970027},-470622.12775410578,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4980","v":129270.52544282223},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4980","v":-38062.472497725816},3883369.2706712182,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4980","v":534239.22691837035},-240631.78662400937,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4980","v":140965.03986556642},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4980","v":-41505.810660583687},3674462.7907143785,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4980","v":370109.83277636126},-250950.37443025078,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4980","v":133381.80267571218},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4980","v":-39272.998842160116},4891731.006993534,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4980","v":791798.36001253873},-267432.59419155959,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4980","v":177568.24251052589},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4980","v":-52283.274349463682},5331311.5092703747,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4980","v":423612.84880482126},-124648.26504941158,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4980","v":193524.87158918937},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4980","v":-56981.551496419954},7447259.9715651125,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4980","v":429073.31995558913},-599135.7338659754,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4980","v":270333.11168975197},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4980","v":-79597.004759348682},8295844.3410438346,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4980","v":1282137.6193159271},-10133.224464147086,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4980","v":301136.4479514588},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4980","v":-88666.753143855749},9701564.8735335376,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4980","v":894463.46998253663},-677701.37874563423,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4980","v":352163.64549324854},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4980","v":-103691.22447184969},11888387.211325288,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4980","v":1630047.6964966829},-298047.90229995898,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4980","v":431544.58419353428},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4980","v":-127064.18428440725},416374.88567170093,-154197.31253930909,393066.66949934373,213268.26217966253,649650.73398204136,435507.90384817915,20673.693020017017,1484474.0896593831,465234.5122583012,1636480.194105851,{"$f":"BI4980*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":22811172.544561606},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4980:BI4980)+Monte_Carlo!BJ4980/(1+Analise_Fundamentalista!$C$10)^10","v":14134084.560056724},{"$f":"(BK4980+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":89.153940801704962},0.94814469495802256]
["Tent4956",2731722.7229067823,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4981","v":440239.08815372677},-261592.35937018963,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4981","v":99160.645227454719},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4981","v":-29196.905627927968},2904185.7160088397,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4981","v":142674.39014907711},-19662.551115041282,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4981","v":105420.99571268281},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4981","v":-31040.206081406162},3456063.1218249439,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4981","v":505066.45504602883},-326268.91329656634,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4981","v":125453.96581916099},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4981","v":-36938.722940632928},4597712.8850688748,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4981","v":687152.41075705958},-209233.29328405194,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4981","v":166895.48043473574},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4981","v":-49140.781413870151},5235759.6213929709,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4981","v":451708.08729775186},-357221.69987988577,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4981","v":190056.36917671078},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4981","v":-55960.284063406725},6029785.7578335516,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4981","v":891383.10476108326},-260316.21595363581,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4981","v":218879.25934659198},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4981","v":-64446.90899695603},6042814.4069722546,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4981","v":974938.95997274073},-1001983.1007836481,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4981","v":219352.19506741108},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4981","v":-64586.160406395313},9310695.2740196586,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4981","v":413742.8699470596},-999358.76516737882,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4981","v":337975.20632166584},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4981","v":-99513.573967962089},8057194.621031356,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4981","v":284940.05510603864},-156726.88136880443,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4981","v":292473.54083378194},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4981","v":-86116.042819229013},11708021.829472346,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4981","v":1200068.3797964489},-1531276.443872788,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4981","v":424997.37957014458},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4981","v":-125136.42236759678},248610.46838306391,197392.62866531248,267312.78462799056,595673.81649387325,228582.47253117015,785499.23915708333,127721.89385010842,-347154.26286661555,334570.67175178713,-31347.10687379133,{"$f":"BI4981*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-436952.59267196205},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4981:BI4981)+Monte_Carlo!BJ4981/(1+Analise_Fundamentalista!$C$10)^10","v":1550249.4930070608},{"$f":"(BK4981+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":11.845310018842451},0.28481747442901145]
["Tent4957",2748405.7945375433,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4982","v":311591.76274073136},-308845.13603358623,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4982","v":99766.235294634665},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4982","v":-29375.215843640119},2960128.2177087464,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4982","v":386704.7665921243},-226389.60424689241,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4982","v":107451.69030612893},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4982","v":-31638.124724109533},3432594.0348543031,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4982","v":124370.15318317831},-44081.495027501158,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4982","v":124602.04560508025},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4982","v":-36687.883164066479},4658883.7994191535,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4982","v":367137.7003691101},-187126.52452796826,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4982","v":169115.96470470316},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4982","v":-49794.58181552976},4888706.0895283315,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4982","v":438576.01160650951},-353025.61299229972,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4982","v":177458.43899163502},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4982","v":-52250.943751257939},6983245.9808824463,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4982","v":433525.48461174127},-404290.59747946978,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4982","v":253489.55493897796},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4982","v":-74637.58022390971},6016316.9938216256,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4982","v":427785.31190945324},-1498781.3788463736,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4982","v":218390.34759920285},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4982","v":-64302.953598963592},7893909.4372219201,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4982","v":888688.74262686167},-181013.39848730102,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4982","v":286546.34183702647},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4982","v":-84370.835642034246},9707342.4954543617,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4982","v":1512801.8250256556},-1793633.8178073082,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4982","v":352373.37128743145},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4982","v":-103752.97623038712},11200383.56530701,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4982","v":1328154.904011314},-1314199.4152936121,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4982","v":406570.27589865035},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4982","v":-119710.73755424602},73137.646158139672,236128.72792725125,168202.82059669093,299332.5587303153,210757.8938545869,208086.86184733978,-916908.67293668108,909850.85033455282,-32211.597724608277,300815.0270621063,{"$f":"BI4982*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":4193111.2341142283},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4982:BI4982)+Monte_Carlo!BJ4982/(1+Analise_Fundamentalista!$C$10)^10","v":2981701.6742983293},{"$f":"(BK4982+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":20.639418299595324},0.37493165512655058]
["Tent4958",2473560.2213587868,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4983","v":232091.54061793094},-216505.18416965066,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4983","v":89789.430494579879},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4983","v":-26437.640885880483},2995739.2529670382,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4983","v":308490.53886750049},-90621.099968014372,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4983","v":108744.35928889902},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4983","v":-32018.73876924322},3484014.6337372353,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4983","v":487944.98292499647},-184275.56130292197,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4983","v":126468.59659887513},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4983","v":-37237.471290389556},4511109.469150519,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4983","v":731471.72144780133},-146543.55305657742,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4983","v":163751.80464020718},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4983","v":-48215.156078465006},5295716.8990309164,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4983","v":843373.80217188084},-486503.48502726457,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4983","v":192232.79882925397},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4983","v":-56601.113003409766},5504976.9480765723,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4983","v":600838.92052881245},-426647.86506089818,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4983","v":199828.87046188873},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4983","v":-58837.703801022013},6654187.1156108016,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4983","v":754148.98274630762},-1313856.9192993469,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4983","v":241544.82529107665},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4983","v":-71120.568575982994},8645650.2491908744,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4983","v":895999.1779994528},-53441.899708460245,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4983","v":313834.28849924554},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4983","v":-92405.511108790422},9540968.5647648256,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4983","v":543583.0521201822},-1119410.7408992012,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4983","v":346334.05178481108},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4983","v":-101974.75624028471},12645915.366357075,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4983","v":1776143.3266113966},-271170.65761272819,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4983","v":459042.60952422541},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4983","v":-135160.71541016758},78938.146056979676,294595.05941914191,392900.54693056009,700464.81695296604,492502.00297046051,315182.22212878097,-389283.67983794556,1063986.0556814475,-331468.39323449269,1828854.5631127262,{"$f":"BI4983*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":25492711.215406746},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4983:BI4983)+Monte_Carlo!BJ4983/(1+Analise_Fundamentalista!$C$10)^10","v":14866047.079579571},{"$f":"(BK4983+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":93.650743236509328},0.96035688047359824]
["Tent4959",2525199.6812983528,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4984","v":321972.20089126425},-441536.3148756806,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4984","v":91663.926073456169},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4984","v":-26989.568219460059},2779671.9506498412,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4984","v":146024.4063088602},-149931.97175303253,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4984","v":100901.1865793605},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4984","v":-29709.391417794821},3366583.2964470875,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4984","v":224092.57511516282},-723700.42567580286,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4984","v":122205.87729798534},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4984","v":-35982.354274350138},4373708.9557731291,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4984","v":286487.27583817998},-220835.56837333113,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4984","v":158764.21075052145},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4984","v":-46746.606657739118},4904911.5545746135,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4984","v":424909.63948791754},-452379.89549649425,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4984","v":178046.69209533595},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4984","v":-52424.149263532447},5795733.629194607,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4984","v":277472.290526864},-185037.62598610992,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4984","v":210383.24329852068},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4984","v":-61945.338155016623},7634192.4486545734,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4984","v":450699.58489623247},-832141.86737168534,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4984","v":277118.69973158411},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4984","v":-81594.956398660084},7988097.4857592015,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4984","v":463763.88494953024},-759823.6037282208,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4984","v":289965.33732560714},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4984","v":-85377.526233784884},8246907.0259744162,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4984","v":1039415.6889276305},-636217.13200807257,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4984","v":299360.03935138712},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4984","v":-88143.70658507265},11453203.300212083,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4984","v":751616.93385370215},-1360882.2147718372,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4984","v":415747.54994231492},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4984","v":-122412.898311267},-54889.756130420246,67284.229717393348,-413384.32753700489,177669.31155763118,98152.286823226779,240872.56968425811,-185918.53914252884,-91471.907686868304,614414.88968587248,-315930.62928708713,{"$f":"BI4984*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4403810.1547066597},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4984:BI4984)+Monte_Carlo!BJ4984/(1+Analise_Fundamentalista!$C$10)^10","v":-2058275.041374421},{"$f":"(BK4984+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-10.323614590625168},0.11541387194969691]
["Tent4960",2400212.4051097063,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4985","v":279770.97502057697},-72902.481532077858,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4985","v":87126.928651221373},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4985","v":-25653.692628218287},3173436.8743447401,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4985","v":309043.06651654973},-37164.283349659941,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4985","v":115194.7250758216},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4985","v":-33917.987414856609},2889029.5436122655,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4985","v":115303.21200293514},-100332.39136356561,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4985","v":104870.83159045315},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4985","v":-30878.215506216118},4096259.1244528741,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4985","v":504054.20148307073},-828391.41451614536,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4985","v":148692.87222803416},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4985","v":-43781.197147610575},5594754.4057398168,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4985","v":218580.22479798691},-338612.08070020942,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4985","v":203087.76293809692},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4985","v":-59797.253588754444},6216838.858703292,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4985","v":725175.97180232883},-611654.19107925112,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4985","v":225669.22599236583},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4985","v":-66446.149874409995},7419423.3698340794,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4985","v":382424.07684107556},-222264.13537341877,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4985","v":269322.65211219585},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4985","v":-79299.484580258781},10016505.754152596,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4985","v":642926.03632795135},-666666.46584147867,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4985","v":363595.89689593029},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4985","v":-107057.34179140934},11010925.406598611,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4985","v":1530476.3402788774},-1671252.6265245725,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4985","v":399693.00643656537},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4985","v":-117685.791195721},11035865.279095966,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4985","v":1040356.4363148551},-2308230.6070163697,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4985","v":400598.31568628916},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4985","v":-117952.35086430371},268341.7295115022,353155.52082785481,88963.436723606559,-219425.53795265104,23258.653447119963,272744.85684103356,350183.10899959382,232798.12559099362,141230.92899514927,-985228.20587952901,{"$f":"BI4985*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-13733261.594630165},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4985:BI4985)+Monte_Carlo!BJ4985/(1+Analise_Fundamentalista!$C$10)^10","v":-5930587.4036254352},{"$f":"(BK4985+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-34.113116367635094},3.0472312030460986E-2]
["Tent4961",2284420.6690437892,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4986","v":202046.54837153803},-94880.8815616254,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4986","v":82923.726340817899},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4986","v":-24416.099822015352},2710031.6833852292,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4986","v":371889.24299742759},-109394.10314734503,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4986","v":98373.267556736115},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4986","v":-28965.069787279928},3455109.8495639306,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4986","v":544974.99883815192},-22379.051712198067,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4986","v":125419.36234652929},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4986","v":-36928.534278361629},4253579.0026591578,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4986","v":163669.32617911047},-983288.48035943566,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4986","v":154403.53257405933},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4986","v":-45462.646585677401},4610668.1008234769,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4986","v":321228.24657690187},-88363.743105674381,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4986","v":167365.75054762638},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4986","v":-49279.247960494642},6283592.4973819787,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4986","v":658308.09440386132},-325989.77643995109,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4986","v":228092.36133738191},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4986","v":-67159.618951076947},7379836.8047893168,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4986","v":715853.80603286054},-249312.7942101605,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4986","v":267885.67269284971},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4986","v":-78876.379704330568},8736364.3533351012,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4986","v":839919.24837594747},-1699558.0273829445,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4986","v":317127.18093768466},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4986","v":-93375.07186091636},10421543.929167792,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4986","v":1121167.0010871245},-1470137.0338614057,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4986","v":378298.65074406605},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4986","v":-111386.42734334382},14063900.053866262,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4986","v":865656.50481020904},-2079762.0576762671,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4986","v":510514.99189927214},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4986","v":-150316.26716360424},165673.29332871517,331903.33761953877,611086.77519412152,-710678.26819194329,350951.00605835923,493251.06035021524,655550.30481121922,-635886.66993022861,-82057.809373558994,-853906.82813039003,{"$f":"BI4986*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-11902750.832926806},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4986:BI4986)+Monte_Carlo!BJ4986/(1+Analise_Fundamentalista!$C$10)^10","v":-5104314.7871289905},{"$f":"(BK4986+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-29.0369210508373},4.1839864226186255E-2]
["Tent4962",2393148.7926594429,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4987","v":154624.02175741486},-86263.012234589027,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4987","v":86870.521819616042},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4987","v":-25578.196083721577},3069253.1437720172,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4987","v":486071.84184894612},-511090.93895026622,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4987","v":111412.88958455273},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4987","v":-32804.462047150009},3395401.8134451658,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4987","v":296487.30073474528},-809792.25093648094,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4987","v":123251.98007996425},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4987","v":-36290.36925481433},4594138.5095332218,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4987","v":288458.83270871278},-82901.102995068068,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4987","v":166765.73176682432},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4987","v":-49102.578156885786},5096700.5598011296,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4987","v":274008.90598105779},-231726.45005261074,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4987","v":185008.57052696403},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4987","v":-54474.007925656944},6856849.4536019983,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4987","v":424316.61319952382},-355963.45511057379,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4987","v":248901.40216104814},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4987","v":-73286.642426394828},7199394.6451679664,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4987","v":473436.61030221923},-1194045.1776428854,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4987","v":261335.68106147024},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4987","v":-76947.797179615867},8648317.5338448379,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4987","v":831297.92483901244},-472373.90360185393,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4987","v":313931.1100635553},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4987","v":-92434.0192943656},10149975.097962117,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4987","v":1299197.9659912318},-36686.461336673863,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4987","v":368440.79061052878},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4987","v":-108483.87450746825},10863682.704340618,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4987","v":383286.98344643851},-944.3558717884913,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4987","v":394348.14429572545},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4987","v":-116112.04754810322},129653.33525872028,53589.330436082615,-426343.33937658573,323220.88332358323,172817.01852975413,243967.91782360335,-536220.68345881184,580421.11200634832,1522468.4207576185,660578.72432227212,{"$f":"BI4987*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":9207917.8923488259},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4987:BI4987)+Monte_Carlo!BJ4987/(1+Analise_Fundamentalista!$C$10)^10","v":5808822.5063006934},{"$f":"(BK4987+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":38.007799195821768},0.56925424452739493]
["Tent4963",2439757.7231273893,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4988","v":152961.2483431414},-129932.61020908109,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4988","v":88562.410816917065},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4988","v":-26076.35665209846},2789042.9913456449,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4988","v":430359.63960651949},-549577.27905115928,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4988","v":101241.3523048408},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4988","v":-29809.549969223393},3317697.894380955,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4988","v":509840.66004973871},-70418.934198912204,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4988","v":120431.35312302696},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4988","v":-35459.862566557254},4177729.1783946464,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4988","v":562182.44607089821},-129009.0578110802,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4988","v":151650.20865454574},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4988","v":-44651.956634469847},4985172.8749273326,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4988","v":810691.7684659292},-599150.19018358493,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4988","v":180960.15188620167},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4988","v":-53281.989693771167},6163394.4383960068,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4988","v":247643.64330034214},-640331.95277821331,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4988","v":223729.21093994557},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4988","v":-65874.930957143486},8269647.6756951762,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4988","v":918025.07689362939},-598872.61966800655,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4988","v":300185.51753052039},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4988","v":-88386.760756803618},8463952.3260530848,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4988","v":652249.14564011793},-1868706.7368036297,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4988","v":307238.71306117187},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4988","v":-90463.506867232703},10118463.258338805,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4988","v":1341469.172137287},-1413374.3292813322,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4988","v":367296.92109436257},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4988","v":-108147.07304517884},11919567.692630427,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4988","v":571577.28519371431},-220293.38332356763,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4988","v":432676.42551066109},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4988","v":-127397.44415828303},85514.692298878916,-47785.837109022388,524393.21640729625,540171.640279894,339219.74047477479,-234834.02949506909,530951.21399933961,-999682.38496957277,187244.6909051385,656562.88322252478,{"$f":"BI4988*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":9151940.4081312846},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4988:BI4988)+Monte_Carlo!BJ4988/(1+Analise_Fundamentalista!$C$10)^10","v":5461352.1422174601},{"$f":"(BK4988+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":35.873119430728863},0.54532039342861316]
["Tent4964",2648620.3761316375,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4989","v":264450.69502597064},-116030.16227521136,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4989","v":96144.057102664912},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4989","v":-28308.700043991019},3042530.9728636411,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4989","v":272882.63554049382},-159296.90204518233,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4989","v":110442.88348293297},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4989","v":-32518.853007973801},3211568.5856627133,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4989","v":330335.32771938667},-38415.533021133859,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4989","v":116578.89377867361},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4989","v":-34325.542679322687},3704750.0711808926,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4989","v":282719.61773384828},-452872.92279576045,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4989","v":134481.22109327716},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4989","v":-39596.712102694277},5065217.7618113486,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4989","v":470710.11280141858},-269100.52104444063,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4989","v":183865.75521263728},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4989","v":-54137.516863038167},5887862.7679804675,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4989","v":792190.38352698472},-900559.22682496114,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4989","v":213727.50103363028},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4989","v":-62930.022928532286},6206818.8874197025,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4989","v":935998.02558565466},-1531204.2155469065,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4989","v":225305.50429787993},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4989","v":-66339.055492718791},8903187.7888877578,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4989","v":348505.27250957536},-1317845.5779125791,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4989","v":323182.81732045038},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4989","v":-95158.096200654167},9778300.2754043024,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4989","v":943556.55243584618},-630829.17962310149,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4989","v":354949.11559147149},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4989","v":-104511.37955858478},9293163.7993589155,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4989","v":766817.08697383967},-495163.32566333906,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4989","v":337338.81950078887},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4989","v":-99326.195942038787},216255.88980943314,191509.76397027064,374173.14579760371,-75268.796071329285,331337.83010657702,42428.634807121576,-436239.74115609063,-741315.58428320743,563165.10884563148,509666.3848692507,{"$f":"BI4989*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":7104325.421895952},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4989:BI4989)+Monte_Carlo!BJ4989/(1+Analise_Fundamentalista!$C$10)^10","v":4101772.0656389459},{"$f":"(BK4989+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":27.520556511721445},0.45090229161896533]
["Tent4965",2522179.9995523039,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4990","v":106038.86492322257},-277964.99039978086,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4990","v":91554.312609465516},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4990","v":-26957.29358110586},2901237.2978575588,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4990","v":403855.83253535756},-27038.900936394824,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4990","v":105313.96909397451},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4990","v":-31008.693114957277},3843222.3668313716,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4990","v":294232.03126172593},-306151.69440270634,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4990","v":139507.72033043893},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4990","v":-41076.716831683574},4987491.2601852417,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4990","v":730298.9409064973},-346537.12996217463,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4990","v":181044.30851605738},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4990","v":-53306.76881026668},5239680.6133977976,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4990","v":712080.60581733542},-431035.88661910238,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4990","v":190198.69990957394},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4990","v":-56002.191989336694},4599138.6571648428,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4990","v":528971.3331463472},-454945.31542401441,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4990","v":166947.2354975018},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4990","v":-49156.020198166902},5632425.1429018471,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4990","v":485990.44164075452},-618332.82153808442,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4990","v":204455.19842920927},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4990","v":-60199.881918720494},8492482.8667356595,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4990","v":1259175.7437394815},-547674.6705486374,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4990","v":308274.36239668052},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4990","v":-90768.443930148263},9340810.7450531777,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4990","v":1226923.3633915207},-1281880.6693654084,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4990","v":339068.38811276463},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4990","v":-99835.450913353765},11925311.951363038,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4990","v":607058.10757173714},-1997606.710385737,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4990","v":432884.94023197703},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4990","v":-127458.83932797288},-107329.10644819863,451122.20757798001,86511.340357774941,511499.35065011337,415241.2271184703,191817.23302166769,11912.936613158876,929006.99165737641,184275.63122552319,-1085122.5019099957,{"$f":"BI4990*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-15125704.980853695},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4990:BI4990)+Monte_Carlo!BJ4990/(1+Analise_Fundamentalista!$C$10)^10","v":-5939714.7992731258},{"$f":"(BK4990+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-34.169190406779492},3.0362699233988183E-2]
["Tent4966",2775928.8732097824,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4991","v":100019.37502285534},-354184.16635922279,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4991","v":100765.31408725865},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4991","v":-29669.385059221528},3088976.7338263742,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4991","v":290462.07913626189},-88351.357465679437,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4991","v":112128.8494803326},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4991","v":-33015.269605557041},3441083.1255051796,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4991","v":390165.13616569765},-229012.69408033654,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4991","v":124910.19683114595},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4991","v":-36778.615351679146},3976858.9832120673,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4991","v":457442.94042962452},-306501.76580080908,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4991","v":144358.68598489705},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4991","v":-42505.037372485378},5074954.8419169029,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4991","v":479369.90894074109},-233516.88659003755,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4991","v":184219.20804948694},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4991","v":-54241.587677601266},6030338.6321707582,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4991","v":797551.83975060924},-350931.74025067245,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4991","v":218899.32850498325},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4991","v":-64452.818169110345},7365979.671126008,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4991","v":616996.68269727402},-183148.55836785943,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4991","v":267382.66325359204},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4991","v":-78728.273375511548},7473596.9274637466,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4991","v":339859.64820158016},-122994.97581907113,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4991","v":271289.13461196743},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4991","v":-79878.496584800538},9676327.9238592964,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4991","v":935700.39358826715},-1008946.0357487183,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4991","v":351247.55243875005},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4991","v":-103421.48961486848},12466533.808446737,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4991","v":1318450.2437050436},-359247.96155638638,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4991","v":452531.11738955969},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4991","v":-133243.46869483264},-183068.86230833031,281224.30154535803,249284.02356482792,252794.82324122707,375830.6427225892,601066.60983580968,622502.51420749503,408275.31040967593,174580.42066343041,1278489.9308433842,{"$f":"BI4991*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":17821086.080964018},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4991:BI4991)+Monte_Carlo!BJ4991/(1+Analise_Fundamentalista!$C$10)^10","v":10859439.524272211},{"$f":"(BK4991+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":69.036200647967192},0.85445698960699867]
["Tent4967",2698178.5590737285,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4992","v":179360.82592255092},-136008.93317316798,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4992","v":97943.003004322483},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4992","v":-28838.382496136877},2852564.5872443309,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4992","v":181440.92874152923},-207175.17874490496,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4992","v":103547.16554949136},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4992","v":-30488.474673124463},4159266.2565173493,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4992","v":280084.32595601853},-401261.2888150519,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4992","v":150980.0106030434},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4992","v":-44454.623214373081},3939733.3745218636,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4992","v":367089.99610958865},-28297.093970296875,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4992","v":143011.03847978523},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4992","v":-42108.23542614661},5153744.9002244007,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4992","v":447791.56633582432},-245130.11525778362,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4992","v":187079.26150724298},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4992","v":-55083.703122749786},6278920.3516935846,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4992","v":640615.02487163304},-70846.369957308678,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4992","v":227922.76397042628},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4992","v":-67109.682624962981},7405554.1609983873,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4992","v":1159673.2100459558},-206515.33191814407,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4992","v":268819.20434811304},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4992","v":-79151.249190878254},8243759.9629610255,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4992","v":991396.32233621413},-184358.21617264024,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4992","v":299245.80198887503},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4992","v":-88110.070483927891},10162611.474484054,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4992","v":1252273.5686471332},-884527.39124649181,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4992","v":368899.48696310702},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4992","v":-108618.93327082525},10751424.486033896,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4992","v":1426342.6706498368},-698139.46642953309,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4992","v":390273.20752925373},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4992","v":-114912.22130718332},112456.51325756853,47324.440872991167,-14651.575470363059,439695.70519293036,334657.00946253387,730581.73625978769,1142825.8332850465,1018173.8376685211,628026.73109292309,1003564.190442374,{"$f":"BI4992*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":13988849.966028703},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4992:BI4992)+Monte_Carlo!BJ4992/(1+Analise_Fundamentalista!$C$10)^10","v":9840699.9264523834},{"$f":"(BK4992+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":62.777586877832967},0.81002420635312689]
["Tent4968",2710175.2135671694,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4993","v":307403.89792583464},-289512.28872474062,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4993","v":98378.477655598443},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4993","v":-28966.603851166328},2519400.2328312732,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4993","v":409171.17914129479},-161165.85744741288,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4993","v":91453.407982752193},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4993","v":-26927.583176773449},3328623.9176205317,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4993","v":484244.97353744676},-72320.996886549547,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4993","v":120827.96420844991},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4993","v":-35576.640915523443},4868680.1240043016,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4993","v":267853.66023614025},-609044.80126352457,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4993","v":176731.50296477776},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4993","v":-52036.904375808052},5766785.7749850312,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4993","v":794858.18593308656},-129477.00302819005,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4993","v":209332.44561788443},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4993","v":-61635.940806449471},5266210.9796654191,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4993","v":641924.9172186061},-340645.92240124953,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4993","v":191161.74356519748},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4993","v":-56285.751002736804},7295952.1043322198,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4993","v":1150594.3994373232},-3562.2407289519574,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4993","v":264840.68538418668},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4993","v":-77979.812251735391},8259160.2906547701,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4993","v":482913.82806296053},-407133.76642934768,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4993","v":299804.82886888023},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4993","v":-88274.670613561466},11085765.869185932,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4993","v":1731564.9280136218},-176688.73895333466,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4993","v":402409.69085590611},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4993","v":-118485.69299577901},12523008.626587395,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4993","v":751266.16497293604},-2401982.4988597082,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4993","v":454581.13489645068},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4993","v":-133847.07678498779},87303.483005526126,312531.14649986062,497175.29994382366,-216496.54243841462,813077.68771633145,436154.98737981723,1333893.0318408224,287310.21988893161,1838800.1869204142,-1329982.2757753092,{"$f":"BI4993*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-18538846.533670265},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4993:BI4993)+Monte_Carlo!BJ4993/(1+Analise_Fundamentalista!$C$10)^10","v":-6119583.2850423902},{"$f":"(BK4993+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-35.274210162817099},2.8268434004157673E-2]
["Tent4969",2139984.6265459391,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4994","v":149191.22052374794},-562425.72235240182,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4994","v":77680.745035253072},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4994","v":-22872.354014024346},2860125.809368927,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4994","v":190947.46896396365},-234367.33037288609,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4994","v":103821.63545022317},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4994","v":-30569.289715936979},3869195.007708401,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4994","v":613563.82146498631},-312553.08343278943,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4994","v":140450.51873601307},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4994","v":-41354.314824421206},3765873.9929262698,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4994","v":429216.01275889919},-196859.4797882073,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4994","v":136699.99954699026},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4994","v":-40250.010243037606},5463939.3280456215,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4994","v":595021.62878162286},-273103.51941599901,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4994","v":198339.21821909517},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4994","v":-58399.089914923257},5476578.4486596361,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4994","v":583632.09048171516},-468302.96303032106,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4994","v":198798.01418132216},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4994","v":-58534.178007390678},7183437.4127120469,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4994","v":785356.11902476475},-261513.90614513747,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4994","v":260756.43871995993},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4994","v":-76777.244800272383},7631443.5234630713,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4994","v":1183613.6907655024},-594335.71350315667,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4994","v":277018.91464234883},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4994","v":-81565.575631453554},9502820.0390346888,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4994","v":1070199.7390173143},-795153.13514648913,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4994","v":344949.27272427332},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4994","v":-101567.02126182315},11412118.358901933,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4994","v":1722023.2147921899},-2514638.0763543164,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4994","v":414256.17995249707},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4994","v":-121973.7786509506},{"$f":"SUM(C4994:F4994)","v":-358426.11080742517},{"$f":"SUM(H4994:K4994)","v":29832.484325363748},{"$f":"SUM(M4994:P4994)","v":400106.94194378878},{"$f":"SUM(R4994:U4994)","v":328806.52227464458},{"$f":"SUM(W4994:Z4994)","v":461858.23766979581},{"$f":"SUM(AB4994:AE4994)","v":255592.96362532562},{"$f":"SUM(AG4994:AJ4994)","v":707821.40679931478},{"$f":"SUM(AL4994:AO4994)","v":784731.31627324095},{"$f":"SUM(AQ4994:AT4994)","v":518428.85533327539},{"$f":"SUM(AV4994:AY4994)","v":-500332.46026058006},{"$f":"BI4994*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-6974218.2775912518},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4994:BI4994)+Monte_Carlo!BJ4994/(1+Analise_Fundamentalista!$C$10)^10","v":-1693217.5190411662},{"$f":"(BK4994+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-8.0808883423714235},{"$f":"_xlfn.NORM.DIST(BL4994,$H$7,$H$8,$C$6)","v":0.12828581254884347}]
["Tent4970",2522780.6331478963,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4995","v":101786.84151410658},-106003.11896563566,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4995","v":91576.115413382911},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4995","v":-26963.713208639951},3218832.801092477,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4995","v":202977.83739165598},-263604.79772107664,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4995","v":116842.58243310635},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4995","v":-34403.183287055399},3959480.6147795664,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4995","v":162981.23960017928},-440191.05524782289,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4995","v":143727.85687024461},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4995","v":-42319.29576011881},3289517.5996659547,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4995","v":432326.88366716751},-89774.064256608355,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4995","v":119408.41760208001},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4995","v":-35158.668965002573},4885568.2722664271,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4995","v":618079.17537016713},-613637.04966124392,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4995","v":177344.53724689089},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4995","v":-52217.406469561938},6111850.1457741084,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4995","v":732153.64628193842},-330497.8560771374,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4995","v":221858.16990370836},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4995","v":-65324.020780674888},7366518.7831250429,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4995","v":497002.8685388249},-548927.72843664349,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4995","v":267402.2328435895},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4995","v":-78734.035454520053},9284910.2332413904,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4995","v":904008.96001569461},-487720.88292058167,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4995","v":337039.21773858281},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4995","v":-99237.981062466075},10166961.109165519,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4995","v":1358818.068180148},-521944.97865608212,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4995","v":369057.37728554022},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4995","v":-108665.42256940807},11398855.898889245,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4995","v":1249123.5996657531},-936178.319226088,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4995","v":413774.75697309524},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4995","v":-121832.02824922148},60396.12475321388,21812.438816630289,-175801.25453751785,426802.5680476366,129569.25648625215,558189.93932783452,136743.33749125086,654089.3137712297,1097265.0442401981,604888.00916353881,{"$f":"BI4995*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":8431635.651236821},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4995:BI4995)+Monte_Carlo!BJ4995/(1+Analise_Fundamentalista!$C$10)^10","v":5993163.9820253775},{"$f":"(BK4995+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":39.14029870879488},0.58185488623969561]
["Tent4971",2795321.7849603845,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4996","v":308527.48118914454},-135395.30840410714,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4996","v":101469.27046830107},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4996","v":-29876.658297272046},3165146.3953754553,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4996","v":218608.49397526836},-113284.78887038544,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4996","v":114893.7833891177},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4996","v":-33829.378007303356},3262198.841130225,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4996","v":162882.05535680178},-478268.27630965732,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4996","v":118416.75556387231},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4996","v":-34866.683541975777},4059300.0624880022,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4996","v":407657.74215444381},-92395.611693199069,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4996","v":147351.2703148142},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4996","v":-43386.175268107057},5450692.5480610756,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4996","v":678859.50112096488},-41477.705840304436,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4996","v":197858.36441960855},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4996","v":-58257.507102788077},6038008.5993846795,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4996","v":757580.70599705027},-496264.48556197551,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4996","v":219177.74581704359},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4996","v":-64534.795489515644},6830299.2159425598,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4996","v":881062.96829118067},-583136.95004317851,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4996","v":247937.63718037296},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4996","v":-73002.871025717366},8790496.3342855722,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4996","v":553167.17648454441},-772851.32108442753,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4996","v":319092.15421754128},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4996","v":-93953.639490057685},8081617.5348480335,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4996","v":392733.87537856062},-690908.29458857875,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4996","v":293360.0846517501},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4996","v":-86377.077185522896},12084995.915128097,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4996","v":1963066.4611553338},-1043671.7563763625,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4996","v":438681.41611389653},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4996","v":-129165.55633158619},244724.7849560664,186388.11048669729,-231836.148930959,419227.22550795187,776982.65259748104,415959.17076260271,472860.78440265777,5454.3701276004722,-91191.411743790915,1228910.5645612818,{"$f":"BI4996*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":17129990.959260449},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4996:BI4996)+Monte_Carlo!BJ4996/(1+Analise_Fundamentalista!$C$10)^10","v":10272878.288673755},{"$f":"(BK4996+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":65.432669152774736},0.82980500004089963]
["Tent4972",2142960.0858747964,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4997","v":313733.11107639869},-397588.91664076567,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4997","v":77788.753239901154},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4997","v":-22904.15599908524},2635187.6076339507,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4997","v":95671.452822439533},-48452.311028384822,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4997","v":95656.451980720376},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4997","v":-28165.129369390692},3581445.2294753133,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4997","v":516040.56879182823},-410057.14016700926,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4997","v":130005.29549487533},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4997","v":-38278.818527129049},3901763.8513635607,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4997","v":594156.79020870267},-273374.69946179277,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4997","v":141632.75715431097},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4997","v":-41702.413643762062},4846551.3904520627,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4997","v":497637.17955689615},-653048.71079037921,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4997","v":175928.2371432849},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4997","v":-51800.390420796255},5709119.6014828468,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4997","v":841420.32260979665},-1046195.3806127693,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4997","v":207239.18229934736},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4997","v":-61019.59939978012},5808778.9097468574,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4997","v":899856.7579526098},-659566.32136317715,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4997","v":210856.7827342354},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4997","v":-62084.767322545238},7914988.662022816,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4997","v":563458.38184245175},-1185621.8859762312,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4997","v":287311.51083262905},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4997","v":-84596.132350247266},9525534.1666593608,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4997","v":536125.03410103009},-937383.7931734965,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4997","v":345773.78815995582},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4997","v":-101809.79196293316},11918105.32217307,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4997","v":1553314.66236498},-712460.59188653284,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4997","v":432623.34193929529},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4997","v":-127381.81420730797},-28971.208323551065,114710.46440538441,197709.90559256528,420712.43425745884,-31283.684510994404,-58555.475103405384,389062.45200112282,-419448.12565139763,-157294.76287544373,1146095.5982104344,{"$f":"BI4997*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":15975619.220754063},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4997:BI4997)+Monte_Carlo!BJ4997/(1+Analise_Fundamentalista!$C$10)^10","v":8535607.0984150991},{"$f":"(BK4997+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":54.759765677657974},0.74223912840662565]
["Tent4973",2520869.4191964469,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4998","v":146571.14592421427},-46418.252124574043,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4998","v":91506.738969352096},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4998","v":-26943.285976802938},3051083.1946979412,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4998","v":458166.90848200285},-353309.18001820304,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4998","v":110753.32635039763},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4998","v":-32610.259947525654},3259488.6976515269,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4998","v":514530.07310274563},-557121.35182956222,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4998","v":118318.37823818214},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4998","v":-34837.717277309828},4132429.1360686803,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4998","v":394783.02252525336},-47368.11954623217,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4998","v":150005.83187054552},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4998","v":-44167.785583857141},4651355.0178753035,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4998","v":235223.94286088774},-327941.62078963424,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4998","v":168842.6723864878},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4998","v":-49714.113500650732},5847872.2047069483,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4998","v":521223.11513055221},-694872.60945363285,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4998","v":212275.85661014653},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4998","v":-62502.600082094119},6903300.79201857,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4998","v":372965.41363025148},-825600.95685083291,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4998","v":250587.57061820573},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4998","v":-73783.118636321597},9049243.0596745722,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4998","v":1220063.0999668413},-1400736.6636319153,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4998","v":328484.57608558598},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4998","v":-96719.148470661443},8875163.3532950655,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4998","v":298796.31596778851},-2214253.5452668858,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4998","v":322165.53943488607},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4998","v":-94858.568435843132},12781604.411402512,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4998","v":719697.44610977918},-2188713.7292269138,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4998","v":463968.07767081884},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4998","v":-136610.9724987493},164716.3467921894,183000.79486667179,40889.382234055724,453252.94926570955,26410.880957090565,-23876.237795028232,-275831.09123869729,51091.863949850478,-1688150.2583000544,-1141659.1779450651,{"$f":"BI4998*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-15913779.212840723},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4998:BI4998)+Monte_Carlo!BJ4998/(1+Analise_Fundamentalista!$C$10)^10","v":-8418102.8080087975},{"$f":"(BK4998+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-49.395135635966419},1.0501354907251303E-2]
["Tent4974",2429712.6670448538,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B4999","v":184603.51383561781},-455797.62740369519,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B4999","v":88197.778552398537},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B4999","v":-25968.994161751361},3277339.8703770651,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G4999","v":343856.7660762447},-44328.012211867725,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G4999","v":118966.36999469817},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G4999","v":-35028.512265778052},3274501.6599999247,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L4999","v":216631.13047146265},-320807.21380927053,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L4999","v":118863.34388230085},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L4999","v":-34998.17721023281},4186277.0734766298,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q4999","v":389290.34406056377},-27583.567920116839,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q4999","v":151960.49446231037},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q4999","v":-44743.317329291953},5229339.8263398642,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V4999","v":777616.17610926507},-152520.09481972657,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V4999","v":189823.33270695637},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V4999","v":-55891.668698917339},6289124.1531787431,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA4999","v":693010.86096760875},-715239.39066213463,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA4999","v":228293.15864136291},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA4999","v":-67218.741800885226},6165713.6618481083,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF4999","v":843583.39003322599},-120542.32786454598,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF4999","v":223813.39799597749},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF4999","v":-65899.719032336216},8290551.0536904894,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK4999","v":1076865.5615856191},-344860.53173984139,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK4999","v":300944.3033443467},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK4999","v":-88610.177998061787},11092890.644937107,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP4999","v":1028150.8941517402},-136651.98235443328,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP4999","v":402668.31789541605},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP4999","v":-118561.84325930425},13443928.573920637,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU4999","v":1864144.1801883264},-840872.50619727746,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU4999","v":488010.22907743946},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU4999","v":-143689.95452938564},-208965.32917743019,383466.6115932971,-20310.916665739845,468923.95327346539,759027.74529757746,138845.8871459518,880954.7411323213,944339.15519206261,1175605.3864334188,1367591.9485391029,{"$f":"BI4999*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":19063094.085122086},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ4999:BI4999)+Monte_Carlo!BJ4999/(1+Analise_Fundamentalista!$C$10)^10","v":12430234.869342359},{"$f":"(BK4999+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":78.686361884222038},0.90821208695695699]
["Tent4975",2518818.3286874145,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B5000","v":201312.98473284955},-173124.99767247844,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B5000","v":91432.2850518333},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B5000","v":-26921.363731355261},2888525.0308541101,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G5000","v":393488.60810142825},-141841.15733297888,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G5000","v":104852.51794163196},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G5000","v":-30872.82322710066},3590596.9475798467,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L5000","v":414190.08925451327},-332264.76487759838,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L5000","v":130337.49988171723},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L5000","v":-38376.632938376148},4127710.5243187551,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q5000","v":464403.63330123428},-405028.61080347828,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q5000","v":149834.54780068848},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q5000","v":-44117.352624171246},5127757.1941261562,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V5000","v":237006.55237530274},-159799.62560072294,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V5000","v":186135.91623904486},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V5000","v":-54805.944111531622},5304719.7824548483,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA5000","v":710876.93748646847},-196367.28267506583,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA5000","v":192559.60056565958},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA5000","v":-56697.336655797175},7444263.8685161658,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF5000","v":652105.5246737859},-587230.69129626837,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF5000","v":270224.3541247875},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF5000","v":-79564.982132294303},8199016.9948349409,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK5000","v":1277392.5152159641},-400114.51528476743,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK5000","v":297621.64681691345},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK5000","v":-87631.853493991002},11580872.233435759,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP5000","v":409924.2107183052},-1125934.6063700223,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP5000","v":420381.89064161159},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP5000","v":-123777.43570142478},11204481.750393987,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU5000","v":1479704.7650618234},-370979.94335564936,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU5000","v":406719.03868269076},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU5000","v":-119754.53933625958},92698.908380849156,325627.14548298065,173886.19132025598,165092.21767427324,208536.89890209303,650371.91872126504,255534.20537001072,1087267.7932541191,-419405.94071153027,1395689.3210526053,{"$f":"BI5000*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":19454748.084212814},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ5000:BI5000)+Monte_Carlo!BJ5000/(1+Analise_Fundamentalista!$C$10)^10","v":11628588.71564595},{"$f":"(BK5000+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":73.76145892861237},0.88296670478990291]
["Tent4976",2654871.4720214624,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B5001","v":337953.88260790851},-322352.99210837734,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B5001","v":96370.969847730841},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B5001","v":-28375.512336188865},2748718.2133947574,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G5001","v":369399.84779979684},-488445.6227681599,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G5001","v":99777.575997409062},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G5001","v":-29378.555005339793},4405743.3183289282,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L5001","v":686454.66764157487},-674442.56085322716,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L5001","v":159927.0476789719},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L5001","v":-47088.992893556366},4538473.0516854236,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q5001","v":739494.61351088504},-256012.99064128372,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q5001","v":164745.0937749875},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q5001","v":-48507.620584549106},5346411.9069110993,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V5001","v":226516.99277968178},-19950.585938133059,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V5001","v":194073.01110594533},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V5001","v":-57142.945945850486},6159233.2455594139,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA5001","v":841106.99956788903},-1306021.2182152811,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA5001","v":223578.16099511317},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA5001","v":-65830.455742462727},7194919.8020426212,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF5001","v":1156330.8187146431},-1269550.4406269693,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF5001","v":261173.24571329966},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF5001","v":-76899.969641581018},9177915.223231351,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK5001","v":1076961.5803849793},-455701.5205955446,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK5001","v":333155.33371926192},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK5001","v":-98094.408479594917},8920616.5715334974,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP5001","v":429825.63110615697},-327846.50694925274,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP5001","v":323815.47645462549},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP5001","v":-95344.376644804026},10909050.564968837,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU5001","v":1599358.1695358909},-316406.29105344717,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU5001","v":395994.98286201176},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU5001","v":-116596.94344701555},83596.348011073147,-48646.753976293781,124850.16157376324,599719.09606003971,343496.47200164362,-307166.51339474169,71053.654159392448,856320.9850291016,330450.22396672569,1562349.91789744,{"$f":"BI5001*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":21777858.161988214},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ5001:BI5001)+Monte_Carlo!BJ5001/(1+Analise_Fundamentalista!$C$10)^10","v":12391022.598690912},{"$f":"(BK5001+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":78.445461797897153},0.90707953591269164]
["Tent4977",2513094.4337147777,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B5002","v":249913.12114790315},-314510.8220273953,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B5002","v":91224.509528372815},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B5002","v":-26860.186211419263},2761355.1962623955,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G5002","v":144426.73731779287},-80734.674020969003,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G5002","v":100236.29436013875},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G5002","v":-29513.620249375825},3859783.8605441055,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L5002","v":143531.36432508004},-311446.08122089994,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L5002","v":140108.89715878759},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L5002","v":-41253.727611340481},4625710.7929371325,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q5002","v":486416.92812760465},-47858.444781812483,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q5002","v":167911.79537254214},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q5002","v":-49440.025647903938},5264333.7199358195,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V5002","v":687776.11035179754},-629140.38407718099,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V5002","v":191093.59964836229},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V5002","v":-56265.68667676967},6252759.6793805426,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA5002","v":262939.34504521155},-138017.87530764629,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA5002","v":226973.14008495928},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA5002","v":-66830.074934811229},6839123.5048576444,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF5002","v":279683.21305242111},-362785.98072119686,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF5002","v":248257.95599426859},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF5002","v":-73097.18584344277},8927762.1098773628,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK5002","v":1412103.2413341748},-774811.56308616966,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK5002","v":324074.8571694885},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK5002","v":-95420.748820844121},10519635.055915551,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP5002","v":1623609.4916734172},-65952.714487772624,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP5002","v":381859.32670060883},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP5002","v":-112434.83439673025},12606410.248612408,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU5002","v":1060250.0782368938},-329073.76905495866,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU5002","v":457608.58661534858},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU5002","v":-134738.481050531},-233.37756253860425,134414.7374075868,-69059.547348372798,557030.25307043036,193463.63924620918,285064.53488771332,92058.002482050069,865945.78659664956,1827081.269489523,1054046.4147467529,{"$f":"BI5002*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":14692530.177489888},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ5002:BI5002)+Monte_Carlo!BJ5002/(1+Analise_Fundamentalista!$C$10)^10","v":9736270.3248706721},{"$f":"(BK5002+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":62.136024947907352},0.8050404005447932]
["Tent4978",2590653.6356274826,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B5003","v":173037.268183526},-62366.667745037434,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B5003","v":94039.883299839115},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B5003","v":-27689.146149349221},2790043.4767165617,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G5003","v":325044.97235622292},-73537.012191335947,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G5003","v":101277.66959798656},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G5003","v":-29820.243249588868},3928904.5862879255,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L5003","v":292430.31979975372},-116857.95906000836,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L5003","v":142617.95699340134},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L5003","v":-41992.496333932053},4220108.2509011989,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q5003","v":170666.18157215917},-50503.266237629578,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q5003","v":153188.55518534561},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q5003","v":-45104.908088948469},5394134.334990574,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V5003","v":703196.79269587994},-724231.33352173178,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V5003","v":195805.31970392267},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V5003","v":-57653.007679894035},5978633.9446647074,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA5003","v":513783.03107052995},-938509.35605655948,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA5003","v":217022.46518668561},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA5003","v":-63900.193677255142},7758294.3879910978,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF5003","v":901249.47188031534},-208844.97440255221,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF5003","v":281623.55971440609},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF5003","v":-82921.369427576778},7169461.9860827066,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK5003","v":1108921.7473786161},-554454.40341723408,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK5003","v":260249.13528455867},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK5003","v":-76627.874145269496},11043936.033899032,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP5003","v":999038.59690369945},-2707198.5424504247,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP5003","v":400891.28145731479},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP5003","v":-118038.61183960522},11027784.119321315,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU5003","v":1198709.8882103646},-692823.38741071953,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU5003","v":400304.97221818351},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU5003","v":-117865.97867970158},177021.33758897847,322965.38651328464,276197.82139921468,228246.56243092672,117117.77119817678,-271604.05347659905,891106.68776459235,738088.60510067118,-1425307.2759290158,788325.49433812697,{"$f":"BI5003*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":10988601.595908275},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ5003:BI5003)+Monte_Carlo!BJ5003/(1+Analise_Fundamentalista!$C$10)^10","v":6540734.7787061706},{"$f":"(BK5003+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":42.504292938099269},0.61874445237044873]
["Tent4979",2328165.5361344754,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B5004","v":251360.72768463055},-155077.48718769092,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B5004","v":84511.650770236534},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B5004","v":-24883.649015585757},2855554.0637175771,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G5004","v":322717.94094439124},-356242.13989044697,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G5004","v":103655.68257191592},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G5004","v":-30520.426474723638},3292457.3658067603,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L5004","v":199519.69642716399},-259677.89774883466,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L5004","v":119515.13015562567},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L5004","v":-35190.089457961665},4103622.051934314,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q5004","v":266929.62744411163},-98700.139205848929,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q5004","v":148960.14409779612},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q5004","v":-43859.892798899855},5105850.1000417387,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V5004","v":723713.26771415025},-333189.52555331483,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V5004","v":185340.69585805471},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V5004","v":-54571.799059692588},5194109.9555294458,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA5004","v":710578.59176775441},-422137.78131830937,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA5004","v":188544.49986951391},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA5004","v":-55515.128574727365},7889876.7093051942,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF5004","v":1284060.9302154181},-1822590.7451042596,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF5004","v":286399.95512694929},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF5004","v":-84327.733472322638},8959380.7824492026,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK5004","v":815276.849578792},-1137714.3775012619,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK5004","v":325222.60468689504},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK5004","v":-95758.692123588276},9178134.6414646916,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP5004","v":1282349.9250823732},-1811022.6372040443,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP5004","v":333163.29852967634},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP5004","v":-98096.753642007694},12817665.958505711,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU5004","v":480064.7560850656},-385071.55456551001,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU5004","v":465277.10008684511},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU5004","v":-136996.40165623304},155911.24225159042,39611.057151136563,24166.839375993331,273329.73953715898,521292.6389591975,421470.18174423161,-336457.59323421482,-92973.61535916313,-293606.16723400244,423273.89995016763,{"$f":"BI5004*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":5900086.0506279068},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ5004:BI5004)+Monte_Carlo!BJ5004/(1+Analise_Fundamentalista!$C$10)^10","v":3632344.0218543424},{"$f":"(BK5004+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":24.636631291572012},0.41867236345944875]
["Tent4980",2233499.820476695,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B5005","v":155243.27239969827},-175119.4291634309,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B5005","v":81075.316120739022},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B5005","v":-23871.853073382881},3420685.9481150871,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G5005","v":141908.82319466359},-181124.98547457228,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G5005","v":124169.78593443964},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G5005","v":-36560.608429402295},4025081.5391216259,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L5005","v":391743.35829475633},-67776.37020917247,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L5005","v":146109.14906023457},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L5005","v":-43020.444519126781},4294921.1327125486,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q5005","v":450468.92921804351},-525739.50136951404,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q5005","v":155904.23843150059},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q5005","v":-45904.515103116813},5477228.8274825588,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V5005","v":284160.55139681994},-252768.45114147619,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V5005","v":198821.62272079158},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V5005","v":-58541.129316524668},5931703.0308084935,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA5005","v":438257.90439873224},-245746.02940749473,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA5005","v":215318.88829724776},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA5005","v":-63398.591720584285},7323844.9951591231,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF5005","v":888288.55123337556},-801979.80868670996,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF5005","v":265853.18823759182},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF5005","v":-78277.934053898614},8969976.7101231441,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK5005","v":1021949.2285844904},-600150.2000289713,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK5005","v":325607.23341078451},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK5005","v":-95871.942380556968},9527336.092132343,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP5005","v":1277234.7866972717},-266003.66718534252,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP5005","v":345839.19746780919},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP5005","v":-101829.05110938389},11699959.527123936,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU5005","v":413109.18238049943},-1024434.7953320878,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU5005","v":424704.7206204703},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU5005","v":-125050.25173291395},37327.306283623504,48393.015225128656,427055.69262669166,34729.151176913256,171672.59365961066,344432.17156790092,273883.99673035881,651534.31958574662,1255241.2658703546,-311671.14406403201,{"$f":"BI5005*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-4344436.4740937948},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ5005:BI5005)+Monte_Carlo!BJ5005/(1+Analise_Fundamentalista!$C$10)^10","v":-265137.19804612757},{"$f":"(BK5005+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":0.69250495751085817},0.18798385260951928]
["Tent4981",2595478.9843334081,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B5006","v":185576.55255549977},-224171.68778066308,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B5006","v":94215.04188643895},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B5006","v":-27740.719923512814},3306324.2967458814,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G5006","v":223735.24481379488},-724540.7646292994,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G5006","v":120018.49523280475},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G5006","v":-35338.300500972538},3629246.6849416816,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L5006","v":444417.80074468785},-517098.4084824163,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L5006","v":131740.47276126081},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L5006","v":-38789.724913207669},4880149.4442441352,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q5006","v":519853.86698363425},-879963.41313028953,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q5006","v":177147.83555437968},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q5006","v":-52159.489533463646},4958508.1032635411,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V5006","v":333559.69501647918},-750590.25734532019,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V5006","v":179992.22935846768},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V5006","v":-52996.994143040618},6266521.2818988124,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA5006","v":656461.51556647208},-440397.65032164543,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA5006","v":227472.68177476275},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA5006","v":-66977.160217898607},7376092.7114189835,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF5006","v":400373.26618430513},-856182.82172259188,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF5006","v":267749.76332280977},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF5006","v":-78836.362487400344},8619936.81342219,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK5006","v":1015179.6824146877},-48910.856999067459,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK5006","v":312900.89915469149},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK5006","v":-92130.683524272899},9957391.3725707419,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP5006","v":572994.63713054499},-1098051.6571001802,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP5006","v":361450.06409572531},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP5006","v":-106425.52180257016},10048767.780489771,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU5006","v":398782.11213658517},-736725.92200384021,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU5006","v":364766.99794550356},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU5006","v":-107402.16131882093},27879.18673776283,-416125.32508367236,20270.14011032469,-235121.20012573924,-290035.32711341395,376559.38680169079,-266896.15470287733,1187039.0410460387,-270032.47767648002,-80578.973240572406,{"$f":"BI5006*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-1123203.8546354796},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ5006:BI5006)+Monte_Carlo!BJ5006/(1+Analise_Fundamentalista!$C$10)^10","v":-664135.65895858174},{"$f":"(BK5006+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-1.758737015485162},0.16979634952351477]
["Tent4982",2831672.7227809862,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B5007","v":310945.62650456087},-43681.558509874201,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B5007","v":102788.797673126},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B5007","v":-30265.180489563008},3074931.0897508343,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G5007","v":433514.32730446232},-213654.59775306511,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G5007","v":111618.99717450132},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G5007","v":-32865.148459981683},3601439.5350643932,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L5007","v":579454.01680514659},-215460.17545872889,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L5007","v":130731.0822764043},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L5007","v":-38492.519518260073},3963663.6712876898,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q5007","v":439779.96346988855},-262415.66595567751,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q5007","v":143879.7004592334},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q5007","v":-42364.004655747143},5253298.1436995221,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V5007","v":359026.07084131922},-904792.80503693665,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V5007","v":190693.01182483544},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V5007","v":-56147.737415221585},5539612.3895728281,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA5007","v":347901.06742674013},-117166.14288668506,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA5007","v":201086.12570880924},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA5007","v":-59207.890609612805},7145223.3014834886,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF5007","v":400394.14358452102},-1049467.4591771942,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF5007","v":259369.27892718808},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF5007","v":-76368.808837925477},8777509.7525519282,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK5007","v":614327.11765516084},-947000.50552928273,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK5007","v":318620.74552982609},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK5007","v":-93814.837700942313},10558524.757936072,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP5007","v":383169.02546375449},-605748.26065287727,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP5007","v":383271.01021911571},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP5007","v":-112850.49113607279},12162205.108629091,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU5007","v":736707.62529977865},-2064574.0976012787,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU5007","v":441484.08469400165},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU5007","v":-129990.77534717436},339787.68517824961,298613.57826591685,456232.40410456189,278879.99331769726,-411221.45978600363,372613.15963925153,-466072.84550341056,-107867.48004523812,47841.283893920132,-1016373.1629546727,{"$f":"BI5007*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-14167396.387274111},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ5007:BI5007)+Monte_Carlo!BJ5007/(1+Analise_Fundamentalista!$C$10)^10","v":-6424418.017016123},{"$f":"(BK5007+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-37.146958463981491},2.4994158171314906E-2]
["Tent4983",2521505.4814103902,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B5008","v":346764.77587210661},-39323.222995489785,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B5008","v":91529.827820577935},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B5008","v":-26950.08426869335},2792385.1349269249,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G5008","v":361861.95443344099},-122336.35657477179,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G5008","v":101362.67102843727},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G5008","v":-29845.271109557059},3395531.9622498653,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L5008","v":305919.19704204652},-67485.955182008809,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L5008","v":123256.70443919054},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L5008","v":-36291.760297300651},4375389.483853125,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q5008","v":290965.84191011742},-365754.00233718561,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q5008","v":158825.21337254377},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q5008","v":-46764.568297602964},5459304.7636868255,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V5008","v":257475.53328909012},-454925.17643178703,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V5008","v":198170.98504216524},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V5008","v":-58349.555261542933},6715361.6333878981,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA5008","v":1052365.2683652784},-633518.09401278885,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA5008","v":243765.44036426404},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA5008","v":-71774.40749140238},6919043.1593403192,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF5008","v":565921.95540864218},-67867.682434838804,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF5008","v":251159.01342531876},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF5008","v":-73951.374517198186},9538383.2212332617,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK5008","v":488293.59110343276},-416717.46193719876,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK5008","v":346240.20465655945},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK5008","v":-101947.12384901971},8622960.7537262477,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP5008","v":1241980.3707994462},-397185.48382886749,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP5008","v":313010.66720295098},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP5008","v":-92163.003678489767},11558999.363634026,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU5008","v":449494.19383228145},-801025.67296276474,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU5008","v":419587.9125909374},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU5008","v":-123543.65644189084},372021.29642850143,311042.99777754938,325398.18600192759,37272.484647872625,-57628.213362074603,590838.20722535125,675261.91188192391,315869.20997377374,1065642.5504950399,-55487.222981436731,{"$f":"BI5008*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-773445.72944232496},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ5008:BI5008)+Monte_Carlo!BJ5008/(1+Analise_Fundamentalista!$C$10)^10","v":1966264.625133923},{"$f":"(BK5008+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":14.401093695147402},0.30994719357291678]
["Tent4984",2290378.1278565763,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B5009","v":284528.44796243688},-24016.833305226392,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B5009","v":83139.980155613332},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B5009","v":-24479.77369392067},3049860.6712386278,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G5009","v":239474.96858344067},-422601.8327437797,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G5009","v":110708.94914695209},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G5009","v":-32597.193503493763},3328827.7089248006,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L5009","v":485104.91179057519},-501868.73202050908,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L5009","v":120835.36176642809},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L5009","v":-35578.819055870059},3862266.4302802542,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q5009","v":529632.8976717419},-286731.64012653893,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q5009","v":140199.013631735},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q5009","v":-41280.261546755406},4756352.2805503244,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V5009","v":578295.03694835375},-556517.26263126382,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V5009","v":172654.03882813486},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V5009","v":-50836.333974861707},5887088.0534846727,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA5009","v":745254.24022912001},-167514.16840655662,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA5009","v":213699.3791497268},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA5009","v":-62921.742708203681},8170166.1145289317,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF5009","v":349211.49341981171},-564317.96448379161,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF5009","v":296574.36925739609},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF5009","v":-87323.492611492344},8640149.6735003144,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK5009","v":329711.25063001644},-658579.37309452833,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK5009","v":313634.61939299823},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK5009","v":-92346.720446037623},8516127.3495306186,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP5009","v":669135.64991198562},-3438.1969652607359,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP5009","v":309132.64942206454},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP5009","v":-91021.158353540042},12571014.807744022,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU5009","v":1111003.5458777363},-254241.7024842026,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU5009","v":456323.74363872153},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU5009","v":-134360.17129821709},319171.82111890311,-105015.1085168807,68492.722480624143,341820.00963018258,143595.47917036308,728517.70826408651,-5855.594418076158,-107580.22351755129,883808.94401524938,1178725.4157340382,{"$f":"BI5009*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":16430451.732818268},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ5009:BI5009)+Monte_Carlo!BJ5009/(1+Analise_Fundamentalista!$C$10)^10","v":9833263.1075854544},{"$f":"(BK5009+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":62.731898875652462},0.80967190241083709]
["Tent4985",2253725.125130001,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B5010","v":280284.56015743274},-75023.840422158988,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B5010","v":81809.488093072141},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B5010","v":-24088.023003920451},2689797.0665696026,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G5010","v":369823.65499439486},-187813.65383421967,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G5010","v":97638.757555943361},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G5010","v":-28748.800327488458},3563697.7337585869,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L5010","v":430568.21119208972},-620501.76730925089,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L5010","v":129361.06718001567},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L5010","v":-38089.131648139388},4519826.5133274356,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q5010","v":186815.35369328904},-221217.74365524092,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q5010","v":164068.23050503267},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q5010","v":-48308.324654489843},4907636.3355998909,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V5010","v":604642.28797457321},-290368.86162681651,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V5010","v":178145.60075920011},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V5010","v":-52453.271975652788},5588739.1107550636,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA5010","v":350855.9535576792},-523359.82189509959,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA5010","v":202869.40968909406},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA5010","v":-59732.961558483119},6589545.9757581651,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF5010","v":500922.20568705292},-980709.80479354516,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF5010","v":239198.37296548887},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF5010","v":-70429.678082547092},7668698.117713768,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK5010","v":792979.85101997608},-1055572.69008128,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK5010","v":278371.24428130104},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK5010","v":-81963.756187416759},10967195.728386188,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP5010","v":1192925.0507414348},-1277604.3454682024,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP5010","v":398105.63335848128},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP5010","v":-117218.40434228913},12139573.531134207,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU5010","v":981465.11753898498},-741152.35766666557,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU5010","v":440662.56580114714},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU5010","v":-129748.88694950195},262982.18482442544,250899.95838863007,-98661.620585284894,81357.515888590948,439965.75513130403,-29367.42020680946,-311018.90422355046,-66185.350967419596,196207.93428942456,551226.43872396462,{"$f":"BI5010*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":7683637.9994973848},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ5010:BI5010)+Monte_Carlo!BJ5010/(1+Analise_Fundamentalista!$C$10)^10","v":4517023.5194218066},{"$f":"(BK5010+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":30.071648539827041},0.47969220015304231]
["Tent4986",2715549.5619557812,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B5011","v":255927.30674091534},-5383.6567235594875,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B5011","v":98573.564751892307},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B5011","v":-29024.04538481764},2416173.7980972962,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G5011","v":383456.92353906913},-270849.42024754174,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G5011","v":87706.322018676408},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G5011","v":-25824.289475709837},3818014.8682609526,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L5011","v":339550.0037976593},-150352.73893357912,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L5011","v":138592.69634141814},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L5011","v":-40807.296750829431},4694772.3479937455,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q5011","v":471102.7932773155},-312971.77750422835,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q5011","v":170418.70733047981},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q5011","v":-50178.161948706926},4827863.9016815508,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V5011","v":766890.9740262375},-270313.2292650328,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V5011","v":175249.88738669138},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V5011","v":-51600.656808932814},5304122.7251242548,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA5011","v":827888.83538770885},-582682.27724616148,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA5011","v":192537.92757899701},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA5011","v":-56690.955251714826},5554247.2910579247,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF5011","v":587405.82151921222},-552031.23930390773,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF5011","v":201617.36786670957},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF5011","v":-59364.309792991604},8520243.6894670557,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK5011","v":1009917.0802074103},-1497642.6982180949,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK5011","v":309282.07122122811},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK5011","v":-91065.15417626714},9601755.8991786242,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP5011","v":1043281.8331920957},-412335.70945999224,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP5011","v":348540.61222800106},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP5011","v":-102624.45690403452},12148495.072257269,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU5011","v":494058.17670421366},-1334719.9474438466,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU5011","v":440986.41483852116},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU5011","v":-129844.24120783916},320093.16938443051,174489.53583449396,286982.66445466888,278371.56115486007,620226.97533896333,381053.53046882956,177627.64028902244,-269508.70096572366,876862.27905607002,-529519.59710895084,{"$f":"BI5011*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-7381062.6849528067},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ5011:BI5011)+Monte_Carlo!BJ5011/(1+Analise_Fundamentalista!$C$10)^10","v":-1796968.5506576844},{"$f":"(BK5011+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-8.7182814863410893},0.12453015757748477]
["Tent4987",2491900.6171561568,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B5012","v":258283.39449306764},-337893.95347917394,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B5012","v":90455.180889282783},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B5012","v":-26633.664735879745},3242363.1279585394,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G5012","v":278197.14148750139},-502701.61758844001,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G5012","v":117696.72563544748},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G5012","v":-34654.677601299598},3102313.4944969318,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L5012","v":259962.10079603278},-142338.73488628355,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L5012","v":112612.96954941831},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L5012","v":-33157.814139603375},4399933.427667967,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q5012","v":248593.36541877035},-378343.35435405013,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q5012","v":159716.15054003065},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q5012","v":-47026.896243733812},5067610.9294834891,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V5012","v":624358.75500035216},-511975.9133384655,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V5012","v":183952.62641977589},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V5012","v":-54163.095260907532},6175525.6891078381,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA5012","v":659145.36695205909},-605170.60157899896,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA5012","v":224169.57139011641},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA5012","v":-66004.590889028957},7921163.4406869803,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF5012","v":896488.46089857863},-328638.09441581095,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF5012","v":287535.65328725701},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF5012","v":-84662.128956864472},7706254.8477957891,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK5012","v":631386.44265636324},-783568.89813224191,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK5012","v":279734.54135253665},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK5012","v":-82365.165999145931},9543194.9459020123,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP5012","v":479552.93146090989},-2797.9070035818045,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP5012","v":346414.86869504669},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP5012","v":-101998.55200821137},11815507.565698851,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU5012","v":478684.08595477772},-1652724.1407668917,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU5012","v":428899.07679131307},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU5012","v":-126285.23987774811},-15789.042832703268,-141462.42806679074,197078.52131956417,-17060.73463898294,242172.372820755,212139.74587414757,770723.89081316034,45186.919877512046,721171.34114416339,-871426.21789854905,{"$f":"BI5012*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-12146956.552199356},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ5012:BI5012)+Monte_Carlo!BJ5012/(1+Analise_Fundamentalista!$C$10)^10","v":-5021064.2328691259},{"$f":"(BK5012+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-28.525472328929226},4.3154544042815442E-2]
["Tent4988",2214096.5327676735,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B5013","v":173181.82746475487},-158454.13332678584,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B5013","v":80370.983095785021},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B5013","v":-23664.468936127174},2799718.1648491649,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G5013","v":132252.79816788321},-132343.46555116327,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G5013","v":101628.85762653673},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G5013","v":-29923.64721296282},3147667.9967099326,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L5013","v":510822.22900127782},-289536.99049235263,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L5013","v":114259.32320958246},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L5013","v":-33642.567262535842},4164125.4800270023,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q5013","v":495240.57589260966},-30108.316817857132,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q5013","v":151156.39883398687},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q5013","v":-44506.559045578295},4879449.7747074598,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V5013","v":802781.11386804259},-451536.54984819313,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V5013","v":177122.43777805308},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V5013","v":-52152.011400612995},5925732.5547097418,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA5013","v":949803.92385763384},-784745.91117954045,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA5013","v":215102.16195921102},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA5013","v":-63334.778718720183},6943123.3228474585,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF5013","v":1101142.9496497368},-54603.963265700077,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF5013","v":252033.11551867094},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF5013","v":-74208.745536418952},8514071.9197579492,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK5013","v":1161862.1564037048},-1530998.1801113719,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK5013","v":309058.03799068887},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK5013","v":-90999.189729640464},8018931.1070609344,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP5013","v":456252.37612771278},-1020464.3512814495,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP5013","v":291084.58773756895},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP5013","v":-85707.078835798617},12682836.106718939,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU5013","v":585773.36905392783},-918484.75461399124,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU5013","v":460382.82037573605},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU5013","v":-135555.32770482663},71434.208297626872,71614.543030293848,301901.99445597181,571782.09886316117,476214.99039728951,316825.3959185842,1224363.3563662888,-151077.17544661873,-358834.46625196643,-7883.8928891539981,{"$f":"BI5013*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-109894.90839245787},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ5013:BI5013)+Monte_Carlo!BJ5013/(1+Analise_Fundamentalista!$C$10)^10","v":1729181.7990304898},{"$f":"(BK5013+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":12.944578366511173},0.29550676527072195]
["Tent4989",2732455.6697355062,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B5014","v":116698.18010703532},-2543.7357166519737,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B5014","v":99187.2509586456},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B5014","v":-29204.739431560047},3250937.1975798886,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G5014","v":307687.38784768473},-171033.69228445058,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G5014","v":118007.96157046706},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G5014","v":-34746.318052024195},3609889.8068422717,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L5014","v":288348.49289638712},-325064.13046754093,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L5014","v":131037.82439002195},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L5014","v":-38582.836806160551},4668329.8838815605,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q5014","v":382732.95799357438},-882504.97422171442,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q5014","v":169458.85449447238},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q5014","v":-49895.542441690559},5865959.51020429,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V5014","v":629296.10178857343},-939677.9794804632,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V5014","v":212932.41990937991},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V5014","v":-62695.91887951125},6510942.2882342916,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA5014","v":703117.51746137184},-227414.12653838206,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA5014","v":236345.08470648481},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA5014","v":-69589.554585606078},7040380.5360125378,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF5014","v":827704.184470554},-973734.15840255807,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF5014","v":255563.52068373514},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF5014","v":-75248.239644149799},7764274.7216651654,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK5014","v":580940.33474506473},-460589.00492814597,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK5014","v":281840.64387921657},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK5014","v":-82985.287788119414},10845733.525905319,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP5014","v":1612458.4602800505},-617567.20863972383,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP5014","v":393696.59496386169},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP5014","v":-115920.20506552629},12743224.876717389,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU5014","v":1325039.8831903706},-1404607.9999379157,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU5014","v":462574.91306044551},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU5014","v":-136200.7684751678},184136.95591746891,219915.339081677,55739.350012707589,-380208.70417535823,-160145.3766620211,642458.92104386853,34285.307107581277,319206.68590801593,1272667.6415386621,246806.02783773263,{"$f":"BI5014*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":3440270.7141350457},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ5014:BI5014)+Monte_Carlo!BJ5014/(1+Analise_Fundamentalista!$C$10)^10","v":3022289.9911395032},{"$f":"(BK5014+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":20.888772108196047},0.37762002162409775]
["Tent4990",2455496.5422698399,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B5015","v":113844.19953811831},-276554.969602253,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B5015","v":89133.72482627703},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B5015","v":-26244.57460970588},3344446.0613512029,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G5015","v":405902.34782097471},-398635.20602545753,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G5015","v":121402.30287322676},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G5015","v":-35745.749454051962},3118710.7924160003,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L5015","v":227057.78726890899},-181221.55892855005,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L5015","v":113208.18612392902},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L5015","v":-33333.069979400556},4321100.5945039764,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q5015","v":207689.30437265561},-403140.62360216182,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q5015","v":156854.54436891401},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q5015","v":-46184.323616954891},5038328.099515209,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V5015","v":226417.59404770209},-149486.3360055649,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V5015","v":182889.66922818701},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V5015","v":-53850.117660387092},5671454.2466450082,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA5015","v":715439.11045616283},-654898.52319255832,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA5015","v":205871.94218485037},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA5015","v":-60617.028596593838},6961700.0803867998,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF5015","v":256697.320926071},-294389.67030273477,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF5015","v":252707.44576763373},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF5015","v":-74407.295642621495},8959793.067687057,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK5015","v":513553.55116584973},-894606.02881330345,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK5015","v":325237.57050676417},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK5015","v":-95763.098666419464},9465463.2401775103,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP5015","v":1232932.0439413614},-59603.907301829102,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP5015","v":343593.23309138982},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP5015","v":-101167.74833355393},11227056.82000795,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU5015","v":1334165.0801857251},-1492274.6903678766,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU5015","v":407538.50635787024},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU5015","v":-119995.82377246379},-99821.619847563532,92923.695214691979,125711.34448488741,-84781.098477547101,205970.8096099371,205795.50085186103,140607.80074834847,-151578.005807109,1415753.6213973679,129433.07240325502,{"$f":"BI5015*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":1804189.3560322614},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ5015:BI5015)+Monte_Carlo!BJ5015/(1+Analise_Fundamentalista!$C$10)^10","v":1941501.7833893448},{"$f":"(BK5015+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":14.248963491646975},0.30842459664915528]
["Tent4991",2677752.0550692547,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B5016","v":223754.21459951423},-328986.83758132334,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B5016","v":97201.527561064635},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B5016","v":-28620.062128287645},2900586.3895110823,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G5016","v":142429.33697543421},-283769.3041878604,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G5016","v":105290.34133297252},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G5016","v":-31001.736146226467},3800711.1001074659,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L5016","v":366799.3768693399},-268814.19710315706,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L5016","v":137964.57519259956},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L5016","v":-40622.352473158637},4131964.316586656,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q5016","v":500701.39063416031},-220412.29030428702,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q5016","v":149988.95907472135},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q5016","v":-44162.817550155596},5798497.5731658116,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V5016","v":908920.63121704594},-580648.46642762236,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V5016","v":210483.57356456819},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V5016","v":-61974.879444332502},6122939.7398155965,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA5016","v":728121.03655361012},-882692.00919400982,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA5016","v":222260.71855597215},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA5016","v":-65442.547389531013},7167264.4925513947,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF5016","v":1176622.0196293723},-7781.5978119798456,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF5016","v":260169.36698500879},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF5016","v":-76604.387130751624},9550905.6810697839,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK5016","v":1249810.6851240688},-1268366.6561376483,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK5016","v":346694.76587055525},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK5016","v":-102080.96506028563},9773346.7763660327,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP5016","v":877084.94152453833},-367931.78768837749,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP5016","v":354769.30518954108},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP5016","v":-104458.43610179263},12493574.239256164,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU5016","v":1376310.1948329904},-1890167.5919869102,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU5016","v":453512.67622194294},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU5016","v":-133532.47932532636},-36651.157549032119,-67051.362025680137,195327.40248562378,386115.24185443902,476780.85890965926,2247.1985260414367,1352405.4016716494,226057.82979669009,759464.02292390936,-193877.20025730322,{"$f":"BI5016*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-2702486.8882952132},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ5016:BI5016)+Monte_Carlo!BJ5016/(1+Analise_Fundamentalista!$C$10)^10","v":621759.91078046709},{"$f":"(BK5016+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":6.141146072348576},0.23251223039839111]
["Tent4992",2578460.8442484266,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B5017","v":223298.6870386831},-412215.19291355286,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B5017","v":93597.288943489359},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B5017","v":-27558.828465109105},2627058.0414094203,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G5017","v":329444.466511784},-62445.149884633342,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G5017","v":95361.351374248145},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G5017","v":-28078.239812166146},3143818.4886245802,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L5017","v":247613.79769007958},-333192.65085666662,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L5017","v":114119.58731971672},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L5017","v":-33601.423363362068},3967860.3884590282,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q5017","v":299915.69435624569},-299577.84745789686,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q5017","v":144032.03992584816},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q5017","v":-42408.859557809927},4899026.1918932768,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V5017","v":349457.06483709678},-167812.22802418048,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V5017","v":177833.05534663334},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V5017","v":-52361.245961761662},6016288.8756439509,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA5017","v":866871.7696981139},-141057.11402189452,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA5017","v":218389.32691851023},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA5017","v":-64302.653069274718},4885720.5894065099,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF5017","v":628369.06419930689},-623790.79083519371,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF5017","v":177350.06630947223},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF5017","v":-52219.034449271305},7073865.1330037257,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK5017","v":241907.36713162687},-847480.42333598086,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK5017","v":256779.0006499062},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK5017","v":-75606.126120014611},10906487.179164773,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP5017","v":1195865.1673581391},-510103.12870982778,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP5017","v":395901.93279211759},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP5017","v":-116569.54574197702},11552174.365234232,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU5017","v":640849.72474475158},-560227.16889309406,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU5017","v":419340.16737165692},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU5017","v":-123470.71022647938},-122878.04539648951,334282.42818923265,-5060.6892102323836,101961.02726638707,307116.64619778795,879901.3295254549,129709.3052243141,-424400.18167446228,965094.42569845181,376492.01299683505,{"$f":"BI5017*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":5247985.4635898089},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ5017:BI5017)+Monte_Carlo!BJ5017/(1+Analise_Fundamentalista!$C$10)^10","v":4028784.2111099707},{"$f":"(BK5017+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":27.072156555162195},0.44586421408957766]
["Tent4993",2474549.7853318257,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B5018","v":269086.37154486589},-305021.67236325715,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B5018","v":89825.351344539333},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B5018","v":-26448.217437333285},{"$f":"G$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":3062647.6743561057},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G5018","v":328864.55082856334},-95545.817696565005,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G5018","v":111173.1131958953},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G5018","v":-32733.862177863379},{"$f":"L$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":3377410.3093580981},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L5018","v":257515.37650670554},-119033.80984816952,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L5018","v":122598.89434072509},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L5018","v":-36098.074391748713},{"$f":"Q$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":3726659.9138549929},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q5018","v":594935.93344628508},-706948.34269874124,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q5018","v":135276.54124717769},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q5018","v":-39830.886531714568},{"$f":"V$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":4751789.9548986088},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V5018","v":653838.4736554944},-213972.63911419921,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V5018","v":172488.42789274664},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V5018","v":-50787.571415477469},{"$f":"AA$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":6485721.2579845395},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA5018","v":225628.77626001384},-428578.23987382703,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA5018","v":235429.56952191098},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA5018","v":-69319.989876909152},{"$f":"AF$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":8298597.3336783778},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF5018","v":438022.576114733},-488238.52313212433,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF5018","v":301236.38068755186},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF5018","v":-88696.177384270457},{"$f":"AK$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":8221729.6395250186},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK5018","v":599513.6646779899},-50720.853762606821,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK5018","v":298446.10842255311},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK5018","v":-87874.608345358647},{"$f":"AP$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":10087062.151444815},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP5018","v":881808.6904286854},-1117980.3179983748,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP5018","v":366157.07114020945},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP5018","v":-107811.45510456269},{"$f":"AU$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":11396761.340911305},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU5018","v":1440586.5558155302},-1526817.7834363112,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU5018","v":413698.7252006107},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU5018","v":-121809.64141943771},27441.833088814787,311757.9841500303,224982.38660751242,-16566.75453699303,561566.69101856439,-36839.883968811366,162324.25628589006,759364.31099257758,22173.988465957344,205657.85616039205,{"$f":"BI5018*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":2866699.4314481094},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ5018:BI5018)+Monte_Carlo!BJ5018/(1+Analise_Fundamentalista!$C$10)^10","v":2810947.5359467594},{"$f":"(BK5018+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":19.590392421066998},0.36368957289875103]
["Tent4994",{"$f":"B$25*(1+LN(_xlfn.LOGNORM.INV(RAND(),$D$10,$D$12)))","v":2416440.680834698},{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B5019","v":178726.30993714853},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*B5019)","v":-186320.69993939568},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B5019","v":87716.009775130937},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B5019","v":-25827.14194314085},2959736.3480627378,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G5019","v":107844.53666442196},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*G5019)","v":-387388.56311598123},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G5019","v":107437.46556559527},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G5019","v":-31633.93638501603},3638651.6693915999,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L5019","v":442120.6577416464},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*L5019)","v":-121892.18736815556},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L5019","v":132081.87063396137},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L5019","v":-38890.246258625994},4192431.9765193183,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q5019","v":405662.67702426831},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*Q5019)","v":-135098.97304840144},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q5019","v":152183.91543835143},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q5019","v":-44809.101503424827},4474432.3361341432,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V5019","v":634548.96181829332},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*V5019)","v":-147564.78858700008},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V5019","v":162420.43665600452},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V5019","v":-47823.1474816911},5965977.8826703755,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA5019","v":267999.22084322688},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AA5019)","v":-66781.451649677067},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA5019","v":216563.05425787024},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA5019","v":-63764.924513744831},7028155.9816075768,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF5019","v":632989.97027105582},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AF5019)","v":-195183.34641861537},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF5019","v":255119.77333988898},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF5019","v":-75117.582473745148},8619801.0541932154,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK5019","v":956260.99223594426},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AK5019)","v":-321202.62671850988},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK5019","v":312895.97113889112},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK5019","v":-92129.232517051991},10675107.377044978,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP5019","v":645409.82865704352},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AP5019)","v":-935148.79564802034},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP5019","v":387502.92132642039},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP5019","v":-114096.53697353517},12112018.332088951,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU5019","v":1673282.9253257823},{"$f":"-ABS((LN(_xlfn.LOGNORM.INV(RAND(),$D$19,$D$21)))*AU5019)","v":-3101319.0334842424},{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU5019","v":439662.32104944298},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU5019","v":-129454.37442839693},54294.477829742937,-203740.49727098003,413420.09474882623,377938.51791079354,601581.46240560664,354015.89893767523,617808.8147185843,855825.10413927352,-16332.582638091611,-1117828.161537414,{"$f":"BI5019*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-15581594.668753264},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ5019:BI5019)+Monte_Carlo!BJ5019/(1+Analise_Fundamentalista!$C$10)^10","v":-5974711.3446653327},{"$f":"(BK5019+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-34.384191238559801},2.9945442103091115E-2]
["Tent4995",2708411.8652105932,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B5020","v":332734.8926037419},-190074.57204556177,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B5020","v":98314.468684507548},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B5020","v":-28947.757020510933},2914832.2429234949,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G5020","v":201525.42697426223},-158956.07425104396,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G5020","v":105807.46117253201},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G5020","v":-31153.997147748949},3249909.6778960535,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L5020","v":378502.850720849},-284294.19863822521,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L5020","v":117970.66294056637},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L5020","v":-34735.335826416813},4237267.5534537006,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q5020","v":549383.32172289502},-625650.82445579662,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q5020","v":153811.43227989518},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q5020","v":-45288.308304887425},5037488.2858309215,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V5020","v":527635.39803706552},-912538.54915631481,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V5020","v":182859.18426494149},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V5020","v":-53841.14165389874},6052144.3968827473,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA5020","v":636597.55763504002},-349081.30259017635,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA5020","v":219690.87066275324},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA5020","v":-64685.88020322605},6583147.3888792545,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF5020","v":740152.48158618389},-125790.06199462876,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF5020","v":238966.10634555112},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF5020","v":-70361.289392988998},7048421.8589766575,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK5020","v":941142.13332202157},-855050.72837365861,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK5020","v":255855.4180885918},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK5020","v":-75334.186049229043},11009596.584965894,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP5020","v":558952.70101930283},-1097616.5673003292,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP5020","v":399644.77064404241},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP5020","v":-117671.58862696048},12289328.551303875,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU5020","v":1142941.3072033746},-38638.767118859323,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU5020","v":446098.62426401826},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU5020","v":-131349.48248379162},212027.03222217676,117222.81674800132,177443.97919677335,32255.62124210615,-255885.10850820655,442521.24550439086,782967.23654411722,266612.63698772568,-256690.68426394445,1419051.6818647417,{"$f":"BI5020*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":19780399.959165771},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ5020:BI5020)+Monte_Carlo!BJ5020/(1+Analise_Fundamentalista!$C$10)^10","v":11120819.058380464},{"$f":"(BK5020+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":70.641982493398601},0.86462770707355019]
["Tent4996",2328462.0285797352,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B5021","v":362813.24494558567},-113079.3885832013,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B5021","v":84522.41334944361},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B5021","v":-24886.817954318467},3034181.1684095287,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G5021","v":336530.97649017698},-442989.79114219663,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G5021","v":110139.7883004498},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G5021","v":-32429.609524140651},2943181.19692219,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L5021","v":277610.44369884231},-191856.36930220466,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L5021","v":106836.51897055142},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L5021","v":-31456.993395358451},4296136.6880483432,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q5021","v":354946.16453603032},-244120.61677317639,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q5021","v":155948.36269433162},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q5021","v":-45917.50707119875},4817679.0617272025,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V5021","v":686926.95957716904},-770516.64638541068,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V5021","v":174880.18101314816},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V5021","v":-51491.800295609151},6591106.0618711216,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA5021","v":551246.60472761886},-1077836.4797251525,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA5021","v":239255.00358333084},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA5021","v":-70446.352427505117},6321316.9718264285,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF5021","v":960377.6184201939},-580303.79236733075,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF5021","v":229461.74747434596},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF5021","v":-67562.821630097664},7623279.7720201975,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK5021","v":544772.44346067752},-817576.22672142216,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK5021","v":276722.57312358351},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK5021","v":-81478.320699447198},9258030.5515733697,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP5021","v":438450.1707620665},-459082.40373740811,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP5021","v":336063.49404768297},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP5021","v":-98950.688533693305},13457931.317809476,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU5021","v":934924.72977409197},-175451.91600017081,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU5021","v":488518.52412046434},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU5021","v":-143839.6171537897},309369.45175750949,-28748.635875710497,161133.59997183061,220856.40338598684,39798.693909297363,-357781.22384170792,541972.75189711142,-77559.530836608334,216480.57253864803,1104151.7207405961,{"$f":"BI5021*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":15390956.461254423},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ5021:BI5021)+Monte_Carlo!BJ5021/(1+Analise_Fundamentalista!$C$10)^10","v":8578879.7978975289},{"$f":"(BK5021+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":55.025610956894397},0.74467131965356392]
["Tent4997",2496913.0256150169,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B5022","v":346729.93382790725},-225394.67022648323,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B5022","v":90637.129683996201},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B5022","v":-26687.23782201868},3249374.1466829716,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G5022","v":297302.33069435839},-280022.48758924066,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G5022","v":117951.22333193284},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G5022","v":-34729.612019180437},3657572.7904443741,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L5022","v":363086.5538523189},-404139.2633086337,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L5022","v":132768.7011663162},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L5022","v":-39092.476953974387},4058652.055760846,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q5022","v":142612.31385895555},-449023.97735714726,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q5022","v":147327.7478816486},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q5022","v":-43379.249312152453},5084093.8847817471,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V5022","v":259180.73678970541},-549381.42921280419,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V5022","v":184550.95232925596},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V5022","v":-54339.26661471188},5380299.4845006494,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA5022","v":496851.68380503211},-358703.5855196073,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA5022","v":195303.11913660209},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA5022","v":-57505.139515697272},7715039.0327241002,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF5022","v":707676.5501974324},-902128.3526906952,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF5022","v":280053.40440477268},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF5022","v":-82459.052181744017},9290787.9857294094,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK5022","v":995071.64687349391},-567339.42462970573,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK5022","v":337252.57823974633},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK5022","v":-99300.803025785397},8505767.2567452081,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP5022","v":901750.67510715697},-251839.51604790785,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP5022","v":308756.58142782666},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP5022","v":-90910.42872171622},11868395.105500076,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU5022","v":972687.8314295715},-1550762.0458461444,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU5022","v":430818.87726271735},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU5022","v":-126850.50680455632},185285.15546340155,100501.45441787015,52623.514756027012,-202463.16492869559,-159989.00670855469,275946.07790632965,3142.5497297658585,665683.99745774921,867757.31176535948,-274105.84395841195,{"$f":"BI5022*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-3820807.4405840188},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ5022:BI5022)+Monte_Carlo!BJ5022/(1+Analise_Fundamentalista!$C$10)^10","v":-915583.42004724126},{"$f":"(BK5022+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":-3.3035031396122307},0.15893497233646395]
["Tent4998",2851297.8472624817,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B5023","v":165007.94975983311},-270778.87552875519,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B5023","v":103501.18330067735},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B5023","v":-30474.935638801893},2812284.3420746736,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G5023","v":320595.39450012194},-609278.97619865509,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G5023","v":102085.00576751571},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G5023","v":-30057.955679733779},3492938.1608244404,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L5023","v":345867.97959866724},-605836.73218482384,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L5023","v":126792.51772610079},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L5023","v":-37332.846774895588},4706711.8925873758,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q5023","v":773956.160355133},-273915.97890984121,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q5023","v":170852.10891099108},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q5023","v":-50305.772907834478},5565038.4976043971,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V5023","v":436569.76135947648},-776710.96154613548,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V5023","v":202009.0851500773},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V5023","v":-59479.647208647606},6982597.3241897225,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA5023","v":1150039.9786633397},-669146.88934913964,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA5023","v":253466.00891227392},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA5023","v":-74630.64732106289},6182309.8814728325,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF5023","v":523779.44772028772},-975525.6350700208,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF5023","v":224415.83536362255},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF5023","v":-66077.100965758742},9996880.9689633213,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK5023","v":1606411.1019861666},-546038.74610409839,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK5023","v":362883.52358457603},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK5023","v":-106847.59026855716},10316421.641415985,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP5023","v":1701761.4574905969},-532436.67900306173,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP5023","v":374482.74593284738},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP5023","v":-110262.87058952532},11754351.991811454,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU5023","v":1437768.260509389},-1422568.9748316105,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU5023","v":426679.14937515248},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU5023","v":-125631.60343637748},-32744.678107046624,-216656.5316107512,-170509.08163495138,620586.51744844834,-197611.7622452293,659728.45090541115,-293407.45295186929,1316408.2891980871,1433544.653830857,316246.83161655354,{"$f":"BI5023*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":4408217.752135844},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ5023:BI5023)+Monte_Carlo!BJ5023/(1+Analise_Fundamentalista!$C$10)^10","v":3922304.3124877596},{"$f":"(BK5023+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":26.417998651429343},0.43853017657462712]
["Tent4999",2610166.2206894276,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B5024","v":202396.41526555046},-81623.9948653475,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B5024","v":94748.183783110406},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B5024","v":-27897.69846684223},2516478.0303765391,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G5024","v":378496.89545613085},-162445.57210901895,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G5024","v":91347.332985291127},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G5024","v":-26896.350406118825},3742316.4258966022,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L5024","v":158324.06405379419},-289133.53128434246,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L5024","v":135844.86753558129},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L5024","v":-39998.224783400292},4663736.2860033577,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q5024","v":211541.25998737442},-742446.59472909337,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q5024","v":169292.10838744679},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q5024","v":-49846.445641851431},5041075.777958706,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V5024","v":447817.47459297202},-214391.42004773565,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V5024","v":182989.40906087574},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V5024","v":-53879.485102235398},6375562.844708899,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA5024","v":923966.35992717091},-619190.66473611025,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA5024","v":231430.85499424406},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA5024","v":-68142.606546763272},6160145.7261024462,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF5024","v":985027.59710417339},-734254.68396793958,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF5024","v":223611.28374166641},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF5024","v":-65840.208419071816},9141842.3772244081,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK5024","v":1045498.2030223006},-156447.82267491039,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK5024","v":331845.90115670924},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK5024","v":-97708.858558380816},10588084.514337251,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP5024","v":1319783.4922939937},-1193271.0268603289,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP5024","v":384344.01975003484},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP5024","v":-113166.42855197254},10288845.292649483,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU5024","v":1022678.0277475065},-324615.80096817052,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU5024","v":373481.73345314962},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU5024","v":-109968.13201823956},187622.90571647114,280502.30592628417,-34962.824478367271,-411459.67199612362,362535.97850387671,468063.94363854144,408543.98845882842,1123187.4229457187,397690.05663172714,961575.82821424596,{"$f":"BI5024*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":13403567.126004651},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ5024:BI5024)+Monte_Carlo!BJ5024/(1+Analise_Fundamentalista!$C$10)^10","v":8520465.1867136024},{"$f":"(BK5024+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":54.66674153558678},0.74138522863294487]
["Tent5000",2663510.013143803,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*B5025","v":390364.21096488088},-314661.2951479436,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!B5025","v":96684.546077240579},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!B5025","v":-28467.841864291036},3541314.9685058752,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*G5025","v":350267.48650600895},-378091.5053366386,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!G5025","v":128548.58009052373},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!G5025","v":-37849.902578770263},3707872.0097176167,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*L5025","v":487504.11934995058},-167429.5719845462,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!L5025","v":134594.54644546832},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!L5025","v":-39630.079671103973},3981368.6223041215,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*Q5025","v":277092.47035308322},-301238.51209043368,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!Q5025","v":144522.38441532748},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!Q5025","v":-42553.236813037169},5086765.6867620926,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*V5025","v":529908.32554759888},-574028.22855493869,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!V5025","v":184647.93787104226},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!V5025","v":-54367.823081890092},4626474.8693175213,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AA5025","v":683972.93238064542},-319939.34496564779,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AA5025","v":167939.53109632077},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AA5025","v":-49448.192167069181},5827768.3968761191,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AF5025","v":522633.37698177225},-346734.80523502629,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AF5025","v":211546.0949329026},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AF5025","v":-62287.728720855033},7473357.4002126502,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AK5025","v":551368.18275258387},-1182497.104042433,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AK5025","v":271280.43985075713},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AK5025","v":-79875.93649534235},8808835.2718591727,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AP5025","v":291933.1161041609},-20156.434763214773,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AP5025","v":319757.85167919623},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AP5025","v":-94149.647754426172},9575113.4796419553,{"$f":"(RAND()*($D$17-$D$16)+$D$16)*(1-Analise_Fundamentalista!$C$6)*AU5025","v":1066722.4030103253},-1358161.9706839866,{"$f":"Analise_Fundamentalista!$C$12*Monte_Carlo!AU5025","v":347573.50107520242},{"$f":"-Analise_Fundamentalista!$C$14*Monte_Carlo!AU5025","v":-102339.70025491017},143919.62002988684,62874.658681123816,415039.01413976873,77823.105864939862,86160.211781812366,482524.92634424928,325156.93795879354,-439724.41793443431,497384.88526571618,-46205.76685336903,{"$f":"BI5025*(1+Analise_Fundamentalista!$C$10)/(Analise_Fundamentalista!$C$10)","v":-644069.95210955234},{"$f":"NPV(Analise_Fundamentalista!$C$10,Monte_Carlo!AZ5025:BI5025)+Monte_Carlo!BJ5025/(1+Analise_Fundamentalista!$C$10)^10","v":822936.17494435865},{"$f":"(BK5025+Analise_Fundamentalista!$C$15-Analise_Fundamentalista!$C$16-Analise_Fundamentalista!$C$17)/(Analise_Fundamentalista!$F$29+Analise_Fundamentalista!$F$30)*1000","v":7.3770698941130561},0.24337231135260418]

{"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":0.18911606976353412},0.129,0.15905803488176706,0.14127901744088353]
["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,{"$f":"(1+Analise_Fundamentalista!C4)/(1+Parametros_de_entrada!C34)-1","v":0.18911606976353412}]
[]
[]
[null,null,{"$f":"Demonstrativos!B55","v":347076}]
[null,null,{"$f":"-Demonstrativos!B57","v":57826}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"Parametros_de_entrada!C55","v":162774000}]

{"sheet":"Analise_Dupont","index":12,"n_rows":54,"n_cols":14,"rows_kept":54,"cut":false,"hidden":false,"merged":[[35,1,35,2],[45,3,45,4],[42,6,42,7],[22,6,22,7],[31,6,31,7],[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]]}
["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",{"$f":"Demonstrativos!B1","v":2014},{"$f":"Demonstrativos!C1","v":2013},"Variação"]
["ROA",{"$f":"B12*B13","v":0.10684910344209947},{"$f":"C12*C13","v":0.17255920120295545},{"$f":"B9/C9-1","v":-0.38079741504813225}]
["Vendas Líquidas",{"$f":"Demonstrativos!B45","v":1772447},{"$f":"Demonstrativos!C45","v":1611794},{"$f":"(1+Analise_Fundamentalista!C4)/(1+Parametros_de_entrada!C34)-1","v":0.18911606976353412}]
["Nopat",{"$f":"Demonstrativos!B55*(1-Custo_de_capital_Empresa!C20)","v":229070.16},{"$f":"Demonstrativos!C55*(1-Custo_de_capital_Empresa!D20)","v":319024},-0.28196574552384768]
["Margem Operacional",{"$f":"B11/B10","v":0.12923949771135612},{"$f":"C11/C10","v":0.19793100110808204},-0.34704772376317283]
["Giro",{"$f":"B10/B14","v":0.8267526981630382},{"$f":"C10/C14","v":0.87181492660024451},-5.1687837707634077E-2]
["Ativo Total",{"$f":"Demonstrativos!B2","v":2143866},{"$f":"Demonstrativos!C2","v":1848780},0.15961120306364207]
["Ativo Circulante",{"$f":"Demonstrativos!B3","v":1156160},{"$f":"Demonstrativos!C3","v":941748},0.22767449466311573]
["Ativo permanente + RLP",{"$f":"Demonstrativos!B11+Demonstrativos!B10","v":987706},{"$f":"Demonstrativos!C11+Demonstrativos!C10","v":907032},8.8942837738910985E-2]
["Custos e despesas operacionais",{"$f":"B18+B19","v":-1425371},{"$f":"C18+C19","v":-1292770},{"$f":"B17/C17-1","v":0.10257122303271271}]
["CPV ou CMV ou CSP",{"$f":"Demonstrativos!B46","v":-599159},{"$f":"Demonstrativos!C46","v":-541296},0.1068971505424019]
["Despesas operacionais",{"$f":"Demonstrativos!B48","v":-826212},{"$f":"Demonstrativos!C48","v":-751474},9.9455204038995326E-2]
[]
[]
[]
[null,null,null,null,null,null,"VENDAS"]
[null,null,null,null,null,null,{"$f":"D29","v":2014},{"$f":"C37","v":2013}]
[null,null,null,null,null,null,{"$f":"B10","v":1772447},{"$f":"C10","v":1611794}]
[null,null,null,null,null,null,{"$f":"G25/H25","v":1.0996734073957342},1]
[]
[null,null,null,"GIRO",null,null,"(dividido)",null,null,"ATIVO CIRCULANTE"]
[null,null,null,{"$f":"B37","v":2014},{"$f":"C37","v":2013},null,null,null,null,{"$f":"G33","v":2014},{"$f":"H33","v":2013}]
[null,null,null,{"$f":"B13","v":0.8267526981630382},{"$f":"C13","v":0.87181492660024451},null,null,null,null,{"$f":"B15","v":1156160},{"$f":"C15","v":941748}]
[null,null,null,{"$f":"D30/E30","v":0.94831216229236592},1,null,null,null,null,{"$f":"J30/K30","v":1.2276744946631157},1]
[null,null,null,null,null,null,"ATIVO TOTAL"]
[null,null,null,null,null,null,{"$f":"B37","v":2014},{"$f":"C37","v":2013},null,"(mais)"]
[null,null,null,null,null,null,{"$f":"B14","v":2143866},{"$f":"C14","v":1848780}]
[null,null,null,null,null,null,{"$f":"G34/H34","v":1.1596112030636421},1,null,"AP+RLP"]
[null,"ROA",null,"(vezes)",null,null,null,null,null,{"$f":"G33","v":2014},{"$f":"H33","v":2013}]
[null,{"$f":"B8","v":2014},{"$f":"C8","v":2013},null,null,null,null,null,null,{"$f":"B16","v":987706},{"$f":"C16","v":907032}]
[null,{"$f":"D30*D48","v":0.10684910344209947},{"$f":"E30*E48","v":0.17255920120295545},null,null,null,null,null,null,{"$f":"J37/K37","v":1.088942837738911},1]
[null,{"$f":"B38/C38","v":0.61920258495186775},1]
[null,null,null,null,null,null,null,null,null,"VENDAS LÍQUIDAS"]
[null,null,null,null,null,null,null,null,null,{"$f":"G44","v":2014},{"$f":"H44","v":2013}]
[null,null,null,null,null,null,null,null,null,{"$f":"B10","v":1772447},{"$f":"C10","v":1611794}]
[null,null,null,null,null,null,"NOPAT",null,null,{"$f":"J42/K42","v":1.0996734073957342},1]
[null,null,null,null,null,null,{"$f":"D47","v":2014},{"$f":"E47","v":2013},null,null,null,null,"DESPESAS OPERACIONAIS"]
[null,null,null,null,null,null,{"$f":"B11","v":229070.16},{"$f":"C11","v":319024},null,"(menos)",null,null,{"$f":"J48","v":2014},{"$f":"K48","v":2013}]
[null,null,null,"MARGEM",null,null,{"$f":"G45/H45","v":0.71803425447615232},1,null,null,null,null,{"$f":"-B19","v":826212},{"$f":"-C19","v":751474}]
[null,null,null,{"$f":"B37","v":2014},{"$f":"C37","v":2013},null,null,null,null,"CUSTOS E DESP. OPERAC.",null,null,{"$f":"M46/N46","v":1.0994552040389953},1]
[null,null,null,{"$f":"B12","v":0.12923949771135612},{"$f":"C12","v":0.19793100110808204},null,"(dividido)",null,null,{"$f":"G44","v":2014},{"$f":"H44","v":2013}]
[null,null,null,{"$f":"D48/E48","v":0.65295227623682717},1,null,null,null,null,{"$f":"-B17","v":1425371},{"$f":"-C17","v":1292770},null,"(mais)"]
[null,null,null,null,null,null,null,null,null,{"$f":"J49/K49","v":1.1025712230327127},1]
[null,null,null,null,null,null,"VENDAS",null,null,null,null,null,"CPV"]
[null,null,null,null,null,null,{"$f":"B37","v":2014},{"$f":"C37","v":2013},null,null,null,null,{"$f":"J48","v":2014},{"$f":"K48","v":2013}]
[null,null,null,null,null,null,{"$f":"B10","v":1772447},{"$f":"C10","v":1611794},null,null,null,null,{"$f":"-B18","v":599159},{"$f":"-C18","v":541296}]
[null,null,null,null,null,null,{"$f":"G53/H53","v":1.0996734073957342},1,null,null,null,null,{"$f":"M53/N53","v":1.1068971505424019},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-",{"$f":"(1+Analise_Fundamentalista!C4)/(1+Parametros_de_entrada!C34)-1","v":0.18911606976353412},null,0.3,0.39999899999999999,"B-",0.06,null,1.5,1.9999990000000001,"B-",0.06]
[1.5,1.7499990000000001,"B",0.05,null,0.4,0.49999900000000003,"B",0.05,null,2,2.4999989999999999,"B",0.05]
[1.75,1.9999990000000001,"B+",0.04,null,0.5,0.59999899999999995,"B+",0.04,null,2.5,2.9999989999999999,"B+",0.04]
[2,2.2499999000000002,{"$f":"Demonstrativos!B55","v":347076},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":57826},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]